Valuation Andritz LIQUIDNET SYSTEMS

Stocks

Delayed LIQUIDNET SYSTEMS Other stock markets 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	7,958	-	-
Change	-	17.93%	5.02%	-12.89%	34.01%	22.2%	-	-
Enterprise Value (EV) ¹	4,114	4,569	5,128	4,433	6,011	7,308	7,057	6,861
Change	-	11.05%	12.23%	-13.55%	35.6%	21.58%	-3.43%	-2.77%
P/E	13.8x	12.9x	11x	9.82x	14.4x	16.5x	14.1x	12.5x
PBR	2.86x	2.87x	2.57x	2.13x	2.66x	3.02x	2.71x	2.44x
PEG	-	0.5x	0.5x	-3.16x	-2.11x	2.93x	0.8x	1x
Capitalization / Revenue	0.7x	0.7x	0.64x	0.58x	0.83x	0.97x	0.9x	0.84x
EV / Revenue	0.64x	0.61x	0.59x	0.53x	0.76x	0.89x	0.8x	0.73x
EV / EBITDA	5.73x	5.53x	5.63x	4.99x	7.3x	8.12x	7.02x	6.22x
EV / EBIT	8.58x	7.98x	7.48x	6.7x	10.3x	11.2x	9.45x	8.35x
EV / FCF	9.81x	8.68x	34.5x	11.1x	15.7x	10.1x	12.9x	11.7x
FCF Yield	10.2%	11.5%	2.9%	9%	6.37%	9.91%	7.74%	8.55%
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%	3.46%	3.76%	4.11%
EPS ²	3.28	4.14	5.15	4.99	4.65	4.912	5.765	6.481
Distribution rate	50.3%	50.7%	48.5%	52.1%	58.1%	57.2%	52.9%	51.5%
Net sales ¹	6,463	7,543	8,660	8,314	7,883	8,237	8,824	9,429
EBITDA ¹	718.3	825.5	910.2	887.9	823.4	900.5	1,005	1,103
EBIT ¹	479.6	572.7	685.2	661.9	582.8	650.2	746.9	821.7
Net income ¹	325.5	409.6	510.2	496.5	456.3	487.6	571.8	644.3
Net Debt ¹	-389.8	-742.6	-450.4	-426.4	-500.8	-649.4	-900.4	-1,096
Reference price ²	45.38	53.55	56.40	48.98	66.75	81.20	81.20	81.20
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	35.87x	6.15x	22.84x	0.75%	123B
FANUC CORPORATION	32.99x	6.19x	21.3x	1.86%	41.78B
INGERSOLL RAND INC.	33.95x	4.4x	16.44x	0.1%	32.35B
TECHTRONIC INDUSTRIES COMPANY LIMITED	21.67x	1.79x	13.17x	2.24%	30.77B
DOVER CORPORATION	22.6x	3.28x	14.14x	1.04%	27.56B
XYLEM INC.	25.73x	3.11x	13.38x	1.46%	27.31B
SMC CORPORATION	24.33x	3.8x	12.77x	1.5%	27.81B
ALFA LAVAL AB	26.24x	3.3x	16.12x	1.73%	24.42B
SNAP-ON INCORPORATED	20.72x	4.17x	14.77x	2.41%	21.23B
Average	27.12x	4.02x	16.10x	1.45%	39.59B
Weighted average by Cap.	29.87x	4.67x	18.12x	1.25%