|
Real-time Estimate
Tradegate
16:23:11 19/08/2026 +04
|
5-day change | 1st Jan Change | ||
| 8.120 EUR | +1.00% |
|
+3.08% | +15.56% |
Company Valuation: Hoenle AG
Data adjusted to current consolidation scope
| Fiscal Period: September | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 245.5 | 88.02 | 107.6 | 70.92 | 50.07 | 48.74 | - | - |
| Change | - | -64.15% | 22.25% | -34.08% | -29.4% | -2.66% | - | - |
| Enterprise Value (EV) 1 | 287 | 140.3 | 155.1 | 116.7 | 90.57 | 89.8 | 89.14 | 86.57 |
| Change | - | -51.1% | 10.52% | -24.78% | -22.36% | -0.85% | -0.74% | -2.88% |
| P/E | -50.6x | -6.6x | -9.75x | -5.34x | -15.9x | -40.2x | 24.9x | 11x |
| PBR | 2.22x | 0.82x | 1.12x | 0.89x | 0.65x | 0.64x | 0.63x | 0.6x |
| PEG | - | -0x | 0.6x | -0.3x | 0.2x | 0.7x | -0x | 0x |
| Capitalization / Revenue | 2.13x | 0.7x | 1.01x | 0.72x | 0.53x | 0.52x | 0.47x | 0.43x |
| EV / Revenue | 2.49x | 1.11x | 1.46x | 1.18x | 0.97x | 0.96x | 0.87x | 0.77x |
| EV / EBITDA | 20.7x | 32.3x | 477x | 39.3x | 15.7x | 15.1x | 9.1x | 6.59x |
| EV / EBIT | 36.5x | -13.9x | -16.5x | -11.4x | 839x | 150x | 19.1x | 10.8x |
| EV / FCF | -12.3x | -12x | 742x | 34x | 29.3x | -225x | -357x | 57.7x |
| FCF Yield | -8.14% | -8.35% | 0.13% | 2.95% | 3.41% | -0.45% | -0.28% | 1.73% |
| Dividend per Share 2 | 0.2 | - | - | - | - | - | - | - |
| Rate of return | 0.49% | - | - | - | - | - | - | - |
| EPS 2 | -0.8 | -2.2 | -1.82 | -2.19 | -0.52 | -0.2 | 0.3233 | 0.73 |
| Distribution rate | -25% | - | - | - | - | - | - | - |
| Net sales 1 | 115.2 | 126.5 | 106.3 | 98.73 | 93.68 | 93.6 | 102.9 | 112.7 |
| EBITDA 1 | 13.85 | 4.349 | 0.325 | 2.967 | 5.769 | 5.967 | 9.8 | 13.13 |
| EBIT 1 | 7.871 | -10.12 | -9.418 | -10.26 | 0.108 | 0.6 | 4.667 | 8.033 |
| Net income 1 | -4.82 | -13.36 | -11.01 | -13.28 | -3.168 | -1.1 | 1.967 | 4.4 |
| Net Debt 1 | 41.47 | 52.31 | 47.49 | 45.73 | 40.5 | 41.07 | 40.4 | 37.83 |
| Reference price 2 | 40.500 | 14.520 | 17.750 | 11.700 | 8.260 | 8.040 | 8.040 | 8.040 |
| Nbr of stocks (in thousands) | 6,062 | 6,062 | 6,062 | 6,062 | 6,062 | 6,062 | - | - |
| Announcement Date | 27/01/22 | 30/01/23 | 01/02/24 | 30/01/25 | 29/01/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -40.2x | 0.96x | 15.02x | -.--% | 56.43M | |
| 38.28x | 6.54x | 24.28x | 0.7% | 131B | |
| 28.59x | 5.31x | 18.44x | 2.11% | 36.74B | |
| 31.87x | 4.23x | 15.99x | 0.11% | 31.34B | |
| 23.59x | 3.93x | 12.45x | 1.43% | 29.62B | |
| 118.75x | 42.67x | 97.61x | 0.31% | 29.32B | |
| 22.43x | 3.25x | 14.01x | 1.04% | 27.35B | |
| 24.89x | 3.03x | 13.06x | 1.52% | 26.6B | |
| 25.63x | 3.23x | 15.75x | 1.76% | 23.87B | |
| Average | 30.43x | 8.13x | 25.18x | 1% | 37.36B | |
| Weighted average by Cap. | 39.09x | 8.33x | 25.89x | 1% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- HNL Stock
- Valuation Hoenle AG
Select your edition
All financial news and data tailored to specific country editions
