|
Delayed
Berne S.E.
|
5-day change | 1st Jan Change | ||
| - CHF | -.--% |
|
-.--% | - |
| 09-22 | Andritz Ag Announces Executive Board Changes | CI |
| 09-08 | Andritz Wins Slovak Hydropower Modernization Contract | MT |
Company Valuation: ANDRITZ AG
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 | 8,056 | - | - |
| Change | - | 17.93% | 5.02% | -12.89% | 34.01% | 23.7% | - | - |
| Enterprise Value (EV) 1 | 4,114 | 4,569 | 5,128 | 4,433 | 6,011 | 7,358 | 7,104 | 6,910 |
| Change | - | 11.05% | 12.23% | -13.55% | 35.6% | 22.41% | -3.45% | -2.73% |
| P/E | 13.8x | 12.9x | 11x | 9.82x | 14.4x | 16.9x | 14.2x | 12.6x |
| PBR | 2.86x | 2.87x | 2.57x | 2.13x | 2.66x | 3.06x | 2.74x | 2.45x |
| PEG | - | 0.5x | 0.5x | -3.16x | -2.11x | 3.54x | 0.8x | 1x |
| Capitalization / Revenue | 0.7x | 0.7x | 0.64x | 0.58x | 0.83x | 0.98x | 0.91x | 0.85x |
| 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 | 8.16x | 7.01x | 6.2x |
| EV / EBIT | 8.58x | 7.98x | 7.48x | 6.7x | 10.3x | 11.3x | 9.48x | 8.34x |
| EV / FCF | 9.81x | 8.68x | 34.5x | 11.1x | 15.7x | 11.1x | 12.4x | 10.9x |
| FCF Yield | 10.2% | 11.5% | 2.9% | 9% | 6.37% | 9% | 8.09% | 9.16% |
| Dividend per Share 2 | 1.65 | 2.1 | 2.5 | 2.6 | 2.7 | 2.779 | 3.016 | 3.27 |
| Rate of return | 3.64% | 3.92% | 4.43% | 5.31% | 4.04% | 3.38% | 3.67% | 3.98% |
| EPS 2 | 3.28 | 4.14 | 5.15 | 4.99 | 4.65 | 4.872 | 5.781 | 6.499 |
| Distribution rate | 50.3% | 50.7% | 48.5% | 52.1% | 58.1% | 57% | 52.2% | 50.3% |
| Net sales 1 | 6,463 | 7,543 | 8,660 | 8,314 | 7,883 | 8,253 | 8,883 | 9,485 |
| EBITDA 1 | 718.3 | 825.5 | 910.2 | 887.9 | 823.4 | 901.2 | 1,013 | 1,115 |
| EBIT 1 | 479.6 | 572.7 | 685.2 | 661.9 | 582.8 | 649.9 | 749.3 | 828.9 |
| Net income 1 | 325.5 | 409.6 | 510.2 | 496.5 | 456.3 | 481.8 | 572.4 | 644.7 |
| Net Debt 1 | -389.8 | -742.6 | -450.4 | -426.4 | -500.8 | -697.4 | -951.5 | -1,145 |
| Reference price 2 | 45.38 | 53.55 | 56.40 | 48.98 | 66.75 | 82.20 | 82.20 | 82.20 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 30.61x | 5.34x | 19.37x | 0.84% | 120B | |
| 34.36x | 5.4x | 20.49x | 1.56% | 96.45B | |
| 42.65x | 8.64x | 25.3x | -.--% | 61.98B | |
| 26.86x | 3.07x | 17.77x | 0.78% | 58.68B | |
| 39.24x | 6.1x | 26.94x | 1.98% | 56.84B | |
| 26.91x | 4.95x | 17.32x | 2.23% | 35.29B | |
| 29.71x | 3.96x | 14.96x | 0.11% | 29.14B | |
| 20.65x | 1.76x | 12.72x | 2.27% | 30.04B | |
| 20.66x | 3.57x | 11.42x | 1.48% | 28.85B | |
| Average | 30.18x | 4.76x | 18.48x | 1.25% | 57.53B | |
| Weighted average by Cap. | 31.84x | 5.16x | 19.72x | 1.16% |
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
- ANDR Stock
- ANDR Stock
- Valuation ANDRITZ AG
Select your edition
All financial news and data tailored to specific country editions
