Valuation Ernst Russ AG

Stocks

Market Closed - Xetra Other stock markets 19:35:42 31/07/2026 +04			5-day change	1st Jan Change
7.520 ^EUR	-.--%		+0.27%	+8.05%

06-25	Ernst Russ AG Presents at Deutsche Börse Scale Summit, Jun-23-2026 10:30 AM
05-29	Ernst Russ AG Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	204.3	144.7	136.5	192.7	234.5	253.3	-	-
Change	-	-29.21%	-5.63%	41.16%	21.68%	8.05%	-	-
Enterprise Value (EV) ¹	257.1	144.7	82.85	93.57	122	189	91.74	109.7
Change	-	-43.73%	-42.72%	12.93%	30.38%	54.91%	-51.45%	19.62%
P/E	12.9x	3.05x	2.45x	4.54x	3.19x	6.86x	9.52x	9.17x
PBR	2.83x	-	0.8x	0.74x	0.94x	0.82x	0.78x	0.74x
PEG	-	0x	0.2x	-0.2x	0x	-0.1x	-0.3x	2.41x
Capitalization / Revenue	2.21x	-	0.67x	1.12x	1.48x	1.64x	1.58x	1.55x
EV / Revenue	2.79x	-	0.41x	0.54x	0.77x	1.23x	0.57x	0.67x
EV / EBITDA	6.51x	-	0.71x	1.01x	0.97x	2.32x	1.37x	1.66x
EV / EBIT	8.35x	-	0.96x	1.38x	1.27x	3.63x	2.57x	2.96x
EV / FCF	7.03x	-	-	-	2.96x	4.31x	2.09x	2.96x
FCF Yield	14.2%	-	-	-	33.8%	23.2%	47.8%	33.8%
Dividend per Share ²	-	-	1	0.2	0.25	0.3167	0.3	0.34
Rate of return	-	-	24.5%	3.5%	3.59%	4.21%	3.99%	4.52%
EPS ²	0.49	1.46	1.66	1.26	2.18	1.097	0.79	0.82
Distribution rate	-	-	60.2%	15.9%	11.5%	28.9%	38%	41.5%
Net sales ¹	92.28	-	202.7	172.7	158.1	154.1	160.2	163.3
EBITDA ¹	39.49	-	116.6	93	126.2	81.33	66.73	66.2
EBIT ¹	30.8	-	86.6	67.7	96.4	52.03	35.73	37.03
Net income ¹	15.78	47.27	55.08	42.47	73.48	37	26.53	27.6
Net Debt ¹	52.75	-	-53.66	-99.14	-112.5	-64.37	-161.6	-143.6
Reference price ²	6.300	4.460	4.075	5.720	6.960	7.520	7.520	7.520
Nbr of stocks (in thousands)	32,434	32,434	33,500	33,689	33,689	33,689	-	-
Announcement Date	24/03/22	22/03/23	18/03/24	25/03/25	24/03/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ERNST RUSS AG	6.86x	1.23x	2.32x	4.21%	292M
BLACKROCK, INC.	20.34x	5.7x	12.23x	2.09%	170B
UBS GROUP AG	15.17x	3.57x	-	2.36%	162B
BANK OF NEW YORK MELLON CORPORATION (THE)	16.96x	7.51x	-	1.48%	106B
BROOKFIELD ASSET MANAGEMENT LTD.	25.99x	12.14x	20.86x	4.15%	76.57B
STATE STREET CORPORATION	13.71x	5.27x	-	1.92%	50.22B
AMERIPRISE FINANCIAL, INC.	12.08x	1.83x	5.61x	1.22%	48.13B
3I GROUP PLC	5.6x	5.52x	4.81x	3.31%	38.35B
NORTHERN TRUST CORPORATION	14.35x	5.32x	16.57x	1.84%	33.39B
Average	14.56x	5.34x	10.40x	2.51%	76.1B
Weighted average by Cap.	17.04x	5.86x	12.77x	2.27%