|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 38.30 EUR | -2.05% |
|
+1.05% | -19.33% |
Company Valuation: WashTec AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 736 | 461.7 | 428.2 | 543.3 | 635.4 | 519.3 | - | - |
| Change | - | -37.27% | -7.25% | 26.87% | 16.95% | -18.27% | - | - |
| Enterprise Value (EV) 1 | 750.1 | 505.5 | 470.1 | 567.7 | 665 | 561.7 | 553.4 | 542.4 |
| Change | - | -32.62% | -6.99% | 20.77% | 17.12% | -15.52% | -1.48% | -1.99% |
| P/E | 23.7x | 17.5x | 15.3x | 17.5x | 20.8x | 14.4x | 12.2x | 11.1x |
| PBR | 7.48x | 5.24x | 4.99x | 6.14x | 7.77x | 6.08x | 5.73x | 5.4x |
| PEG | - | -1.2x | 2.51x | 1.6x | -16.09x | 0.8x | 0.7x | 1.19x |
| Capitalization / Revenue | 1.71x | 0.96x | 0.87x | 1.14x | 1.27x | 0.99x | 0.94x | 0.9x |
| EV / Revenue | 1.74x | 1.05x | 0.96x | 1.19x | 1.33x | 1.07x | 1x | 0.94x |
| EV / EBITDA | 12.5x | 9.59x | 8.31x | 9.45x | 10.2x | 8.05x | 7.08x | 6.5x |
| EV / EBIT | 16.4x | 13.3x | 11.2x | 12.5x | 13.6x | 10.4x | 8.76x | 7.88x |
| EV / FCF | 18.1x | 33.2x | 9.98x | 14.4x | 16.1x | 15.1x | 12.1x | 10.7x |
| FCF Yield | 5.52% | 3.01% | 10% | 6.95% | 6.22% | 6.64% | 8.26% | 9.35% |
| Dividend per Share 2 | 2.1 | 2.1 | 2.2 | 2.4 | 2.5 | 2.567 | 2.74 | 2.88 |
| Rate of return | 3.82% | 6.09% | 6.88% | 5.91% | 5.25% | 6.56% | 7.01% | 7.37% |
| EPS 2 | 2.32 | 1.97 | 2.09 | 2.32 | 2.29 | 2.724 | 3.21 | 3.51 |
| Distribution rate | 90.5% | 107% | 105% | 103% | 109% | 94.2% | 85.4% | 82% |
| Net sales 1 | 430.5 | 482.2 | 489.5 | 476.9 | 498.6 | 527 | 551.8 | 575.6 |
| EBITDA 1 | 60.2 | 52.7 | 56.58 | 60.1 | 65.05 | 69.8 | 78.17 | 83.47 |
| EBIT 1 | 45.69 | 38.01 | 41.89 | 45.5 | 48.92 | 54.17 | 63.2 | 68.87 |
| Net income 1 | 31.08 | 26.36 | 27.97 | 31.03 | 30.69 | 36.43 | 42.93 | 46.97 |
| Net Debt 1 | 14.09 | 43.76 | 41.89 | 24.42 | 29.54 | 42.4 | 34.1 | 23.1 |
| Reference price 2 | 55.00 | 34.50 | 32.00 | 40.60 | 47.60 | 39.10 | 39.10 | 39.10 |
| Nbr of stocks (in thousands) | 13,382 | 13,382 | 13,382 | 13,382 | 13,349 | 13,282 | - | - |
| Announcement Date | 31/03/22 | 30/03/23 | 27/03/24 | 26/03/25 | 25/03/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.35x | 1.07x | 8.05x | 6.56% | 592M | |
| 36.4x | 6.24x | 23.16x | 0.74% | 125B | |
| 29.79x | 5.47x | 18.91x | 2.03% | 36.33B | |
| 36.12x | 4.6x | 16.97x | 0.1% | 33.85B | |
| 20.99x | 1.73x | 12.73x | 2.32% | 29.84B | |
| 27.02x | 3.28x | 14.18x | 1.38% | 29.18B | |
| 22.45x | 3.26x | 14.03x | 1.05% | 27.35B | |
| 22.51x | 3.47x | 11.64x | 1.62% | 25.04B | |
| 98.51x | 34.06x | 79.85x | 0.39% | 23.16B | |
| 26.01x | 3.27x | 15.99x | 1.74% | 23.75B | |
| Average | 33.41x | 6.64x | 21.55x | 1.79% | 35.4B | |
| Weighted average by Cap. | 34.89x | 6.56x | 22.20x | 1.14% |
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
- WSU Stock
- Valuation WashTec AG
Select your edition
All financial news and data tailored to specific country editions
