Valuation Andritz Liquidnet

Stocks

Delayed Liquidnet 08:29:31 2018-10-04 EDT			5-day change	1st Jan Change
50.02 ^EUR	-5.23%		-.--%	-

07-30	Andritz AG, Q2 2026 Earnings Call, Jul 30, 2026
07-30	Andritz AG Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,504	5,312	5,578	4,859	6,512	7,918	-	-
Change	-	17.93%	5.02%	-12.89%	34.01%	21.6%	-	-
Enterprise Value (EV) ¹	4,114	4,569	5,128	4,433	6,011	7,209	6,965	6,824
Change	-	11.05%	12.23%	-13.55%	35.6%	19.92%	-3.38%	-2.02%
P/E	13.8x	12.9x	11x	9.82x	14.4x	16.6x	13.9x	12.4x
PBR	2.86x	2.87x	2.57x	2.13x	2.66x	3.01x	2.7x	2.42x
PEG	-	0.5x	0.5x	-3.16x	-2.11x	3.4x	0.7x	1x
Capitalization / Revenue	0.7x	0.7x	0.64x	0.58x	0.83x	0.96x	0.89x	0.84x
EV / Revenue	0.64x	0.61x	0.59x	0.53x	0.76x	0.87x	0.79x	0.72x
EV / EBITDA	5.73x	5.53x	5.63x	4.99x	7.3x	7.98x	6.9x	6.13x
EV / EBIT	8.58x	7.98x	7.48x	6.7x	10.3x	11x	9.26x	8.2x
EV / FCF	9.81x	8.68x	34.5x	11.1x	15.7x	10.8x	12.6x	11.4x
FCF Yield	10.2%	11.5%	2.9%	9%	6.37%	9.25%	7.93%	8.78%
Dividend per Share ²	1.65	2.1	2.5	2.6	2.7	2.81	3.05	3.34
Rate of return	3.64%	3.92%	4.43%	5.31%	4.04%	3.48%	3.77%	4.13%
EPS ²	3.28	4.14	5.15	4.99	4.65	4.877	5.796	6.539
Distribution rate	50.3%	50.7%	48.5%	52.1%	58.1%	57.6%	52.6%	51.1%
Net sales ¹	6,463	7,543	8,660	8,314	7,883	8,248	8,853	9,453
EBITDA ¹	718.3	825.5	910.2	887.9	823.4	903.1	1,010	1,113
EBIT ¹	479.6	572.7	685.2	661.9	582.8	652.9	751.9	831.9
Net income ¹	325.5	409.6	510.2	496.5	456.3	483	574.8	650.1
Net Debt ¹	-389.8	-742.6	-450.4	-426.4	-500.8	-709.7	-953.1	-1,094
Reference price ²	45.38	53.55	56.40	48.98	66.75	80.80	80.80	80.80
Nbr of stocks (in thousands)	99,256	99,191	98,904	99,210	97,556	97,999	-	-
Announcement Date	3/8/22	3/8/23	2/29/24	3/6/25	3/5/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PARKER-HANNIFIN CORPORATION	36.81x	6.3x	23.4x	0.73%	126B
FANUC CORPORATION	27.48x	5.06x	17.63x	2.19%	35.42B
TECHTRONIC INDUSTRIES COMPANY LIMITED	22.95x	1.97x	14.1x	2.04%	33.38B
INGERSOLL RAND INC.	31.77x	4.22x	15.94x	0.11%	31.24B
SMC CORPORATION	21.45x	3.61x	11.42x	1.51%	28.11B
DOVER CORPORATION	22.3x	3.23x	13.93x	1.05%	27.19B
XYLEM INC.	24.71x	3.01x	12.98x	1.53%	26.48B
GUANGDONG DTECH TECHNOLOGY CO., LTD.	105.01x	37.81x	86.48x	0.35%	26.05B
ALFA LAVAL AB	26.13x	3.28x	16.05x	1.73%	24.5B
Average	35.40x	7.61x	23.55x	1.25%	39.85B
Weighted average by Cap.	35.18x	6.99x	22.97x	1.13%