Valuation LUDWIG BECK am Rathauseck - Textilhaus Feldmeier AG London S.E.

Stocks

Market Closed - London S.E. 20:30:00 29/03/2019 +04			5-day change	1st Jan Change
27.80 ^EUR	-.--%		+28.70%	+127.87%

06-30

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025
Market Cap ¹	100.5	98.29	98.29	60.97	44.34
Change	-	-2.21%	0%	-37.97%	-27.27%
Enterprise Value (EV) ¹	196.1	191.9	193.9	140.8	132.7
Change	-	-2.14%	1.04%	-27.36%	-5.81%
P/E	27.7x	44x	228x	-21.2x	373x
PBR	1.6x	1.5x	1.5x	0.99x	0.72x
PEG	-0x	-1.1x	-2.8x	0x	-4x
Capitalization / Revenue	1.8x	1.38x	1.34x	0.82x	0.59x
EV / Revenue	3.51x	2.7x	2.64x	1.89x	1.77x
EV / EBITDA	49.5x	19.2x	21.9x	27x	26.2x
EV / EBIT	-108x	44.1x	71.2x	46.3x	44.3x
EV / FCF	-284x	48.1x	34.8x	-59.5x	18.3x
FCF Yield	-0.35%	2.08%	2.87%	-1.68%	5.45%
Dividend per Share ²	-	-	0.15	-	-
Rate of return	-	-	0.56%	-	-
EPS ²	0.9824	0.6049	0.1166	-0.777	0.0322
Distribution rate	-	-	129%	-	-
Net sales ¹	55.86	71.1	73.56	74.38	75.01
EBITDA ¹	3.963	10.01	8.852	5.212	5.054
EBIT ¹	-1.815	4.352	2.725	3.039	2.993
Net income ¹	3.63	2.235	0.431	-2.871	0.119
Net Debt ¹	95.62	93.63	95.62	79.88	88.33
Reference price ²	27.20	26.60	26.60	16.50	12.00
Nbr of stocks (in thousands)	3,695	3,695	3,695	3,695	3,695
Announcement Date	31/03/22	30/03/23	21/03/24	27/03/25	20/03/26

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.($)
INDITEX	24.88x	3.78x	13.47x	3.59%	188B
FAST RETAILING CO., LTD.	43.04x	5.29x	21.75x	0.87%	139B
ROSS STORES, INC.	25.34x	2.61x	16.68x	0.8%	71.05B
KERING	42.21x	2.39x	9.17x	1.61%	29.02B
HENNES & MAURITZ AB	20.83x	1.43x	8.08x	4.43%	26.44B
TAPESTRY, INC.	14.69x	2.85x	10.96x	1.6%	23.07B
NEXT PLC	17.98x	2.52x	11.27x	2.04%	22.21B
BURLINGTON STORES, INC.	24.12x	1.43x	12.19x	-.--%	17.4B
LPP SA	15.83x	2.02x	8.11x	3.8%	11.88B
Average	25.44x	2.70x	12.41x	2.08%	58.67B
Weighted average by Cap.	29.51x	3.62x	15.21x	2.17%