|
Market Closed -
Xetra
19:35:22 04/09/2026 +04
|
After hours 23:58:00 | |||
| 7.340 EUR | +3.09% |
|
7.345 | +0.07% |
| 08-20 | Industry group warns against slowing the rollout of renewable energy | DP |
| 08-14 | PNE AG : Warburg Research reaffirms its Buy rating | ZD |
Company Valuation: PNE AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 645 | 1,630 | 1,056 | 848.8 | 773.7 | 562.3 | - | - |
| Change | - | 152.66% | -35.18% | -19.66% | -8.84% | -27.33% | - | - |
| Enterprise Value (EV) 1 | 1,014 | 2,081 | 1,742 | 1,658 | 1,492 | 1,219 | 1,167 | 1,161 |
| Change | - | 105.26% | -16.31% | -4.82% | -9.98% | -18.33% | -4.27% | -0.49% |
| P/E | 25.6x | 107x | -106x | -61.6x | -18x | 27.9x | 23.9x | 27.9x |
| PBR | 2.81x | 6.86x | 4.99x | 4.29x | 4.97x | 3.16x | 2.88x | 2.59x |
| PEG | - | -2.7x | 1x | -1.6x | -0x | -0x | 1.5x | -2x |
| Capitalization / Revenue | 5.48x | 12.9x | 8.69x | 4.03x | 3.36x | 1.76x | 1.81x | 1.98x |
| EV / Revenue | 8.61x | 16.5x | 14.3x | 7.88x | 6.48x | 3.82x | 3.76x | 4.08x |
| EV / EBITDA | 31x | 58.8x | 43.6x | 24x | 27x | 11.9x | 11.7x | 12.7x |
| EV / EBIT | 109x | 337x | 304x | 47.2x | 116x | 19.5x | 19.3x | 21.7x |
| EV / FCF | -11.4x | -19.9x | -9.09x | -7.85x | -9.7x | 15.3x | 18x | 108x |
| FCF Yield | -8.78% | -5.03% | -11% | -12.7% | -10.3% | 6.52% | 5.55% | 0.93% |
| Dividend per Share 2 | 0.04 | 0.04 | 0.04 | 0.04 | - | 0.04 | 0.04 | 0.04 |
| Rate of return | 0.47% | 0.19% | 0.29% | 0.36% | - | 0.54% | 0.54% | 0.54% |
| EPS 2 | 0.33 | 0.2 | -0.13 | -0.18 | -0.56 | 0.2633 | 0.3067 | 0.2633 |
| Distribution rate | 12.1% | 20% | -30.8% | -22.2% | - | 15.2% | 13% | 15.2% |
| Net sales 1 | 117.7 | 126.2 | 121.5 | 210.4 | 230.2 | 319.2 | 310.5 | 284.3 |
| EBITDA 1 | 32.7 | 35.4 | 39.9 | 69 | 55.3 | 102.6 | 99.32 | 91.31 |
| EBIT 1 | 9.265 | 6.173 | 5.738 | 35.1 | 12.9 | 62.38 | 60.43 | 53.45 |
| Net income 1 | 25.13 | 14.9 | -9.554 | -13.4 | -47.4 | 26.59 | 23.27 | 19.92 |
| Net Debt 1 | 368.8 | 451.2 | 685.1 | 808.9 | 718.6 | 656.5 | 604.5 | 598.7 |
| Reference price 2 | 8.450 | 21.350 | 13.840 | 11.080 | 10.100 | 7.340 | 7.340 | 7.340 |
| Nbr of stocks (in thousands) | 76,337 | 76,337 | 76,337 | 76,603 | 76,603 | 76,603 | - | - |
| Announcement Date | 30/03/22 | 29/03/23 | 27/03/24 | 27/03/25 | 25/03/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 27.04x | 3.77x | 11.71x | 0.56% | 634M | |
| 22.45x | 1.26x | 9.3x | 0.8% | 32.84B | |
| 18.34x | 1.09x | 9.06x | 1.42% | 9.95B | |
| 24.73x | 2.81x | 16.2x | 1.01% | 6.69B | |
| 16.48x | 3.72x | 14.62x | 0.47% | 3.54B | |
| 17.57x | 0.54x | 10.31x | 3.57% | 3.04B | |
| 17.88x | - | - | 0.81% | 1.65B | |
| Average | 20.64x | 2.20x | 11.87x | 1.23% | 8.33B | |
| Weighted average by Cap. | 21.31x | 1.55x | 10.48x | 1.05% |
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
- PNE3 Stock
- Valuation PNE AG
Select your edition
All financial news and data tailored to specific country editions
