Valuation Heidelberger Druckmaschinen AG

Equities

Market Closed - Xetra Other stock markets 19:35:24 10/04/2026 +04			5-day change	1st Jan Change
1.375 ^EUR	-1.79%		+2.46%	-32.27%

03-18	Heideldruck aims to gain foothold in drone defense market - Shares surge	DP
03-18	Heidelberger Druckmaschinen, Ondas to Launch Drone Defense Systems JV	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	349.4	727.4	519.2	316.5	337.2	418.5	-	-
Change	-	108.19%	-28.62%	-39.04%	6.54%	24.1%	-	-
Enterprise Value (EV) ¹	416.4	716.4	468.2	239.5	246.2	302.2	247.6	188.1
Change	-	72.05%	-34.64%	-48.84%	2.8%	22.73%	-18.05%	-24.06%
P/E ratio	-8.2x	21.7x	5.69x	8x	55.4x	9.64x	6.5x	5.18x
PBR	3.2x	3.01x	1.01x	0.6x	0.62x	0.69x	0.62x	0.58x
PEG	-	-0x	0x	-0.1x	-0.7x	0x	0.1x	0.2x
Capitalization / Revenue	0.18x	0.33x	0.21x	0.13x	0.15x	0.18x	0.17x	0.17x
EV / Revenue	0.22x	0.33x	0.19x	0.1x	0.11x	0.13x	0.1x	0.08x
EV / EBITDA	2.85x	4.48x	2.24x	1.39x	1.52x	1.71x	1.33x	0.93x
EV / EBIT	6.03x	8.87x	3.57x	2.63x	4.04x	3.04x	2.02x	1.37x
EV / FCF	-10.5x	-170x	-10.4x	4.28x	4.83x	7.82x	5.55x	2.83x
FCF Yield	-9.54%	-0.59%	-9.61%	23.4%	20.7%	12.8%	18%	35.4%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.14	0.11	0.3	0.13	0.02	0.1427	0.2115	0.2653
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	1,913	2,183	2,435	2,395	2,280	2,339	2,393	2,464
EBITDA ¹	146	160	209	172	162	176.3	186.8	203
EBIT ¹	69	80.74	131	91	60.9	99.4	122.6	137.4
Net income ¹	-42.89	33.06	91	39	5.4	46.7	67.4	83.07
Net Debt ¹	67	-11	-51	-77	-91	-116.3	-170.8	-230.4
Reference price ²	1.148	2.390	1.706	1.040	1.108	1.375	1.375	1.375
Nbr of stocks (in thousands)	304,336	304,336	304,336	304,336	304,336	304,336	-	-
Announcement Date	09/06/21	10/06/22	14/06/23	10/06/24	05/06/25	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
HEIDELBERGER DRUCKMASCHINEN AG	9.64x	0.13x	1.71x	-.--%	491M
IHI CORPORATION	27.06x	2.31x	16.32x	0.62%	22.01B
NORDSON CORPORATION	26.48x	5.75x	17.83x	1.23%	15.36B
WUXI LEAD INTELLIGENT EQUIPMENT CO.,LTD.	33.39x	4.33x	25.83x	0.96%	12.58B
SUZHOU MAXWELL TECHNOLOGIES CO., LTD.	69.86x	6.24x	44.54x	0.23%	8.95B
ENPRO INC.	46.35x	4.93x	20.05x	-	5.87B
VALMET OYJ	13.01x	1.08x	7.52x	5.33%	5.58B
THE JAPAN STEEL WORKS, LTD.	37.42x	2.33x	19.68x	0.91%	4.55B
KRONES AG	11.75x	0.57x	5.2x	2.63%	4.58B
HAITIAN INTERNATIONAL HOLDINGS LIMITED	8.74x	1.42x	5.9x	4.07%	4.39B
Average	28.37x	2.91x	16.46x	1.77%	8.44B
Weighted average by Cap.	31.53x	3.60x	19.64x	1.41%