|
Market Closed -
Xetra
11:35:48 2026-09-15 EDT
|
After hours 15:53:50 | |||
| 82.70 EUR | -0.48% |
|
82.70 | 0.00% |
| 09-08 | Andritz Wins Slovak Hydropower Modernization Contract | MT |
| 09-08 | Andritz AG and Vuje Receive Contract from Vodohospodárska Výstavba to Modernize Gabcíkovo Hydroelectric Power Plant | CI |
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 | 8,105 | - | - |
| Change | - | 17.93% | 5.02% | -12.89% | 34.01% | 24.46% | - | - |
| Enterprise Value (EV) 1 | 4,114 | 4,569 | 5,128 | 4,433 | 6,011 | 7,385 | 7,109 | 6,903 |
| Change | - | 11.05% | 12.23% | -13.55% | 35.6% | 22.85% | -3.73% | -2.89% |
| P/E | 13.8x | 12.9x | 11x | 9.82x | 14.4x | 17x | 14.2x | 12.5x |
| PBR | 2.86x | 2.87x | 2.57x | 2.13x | 2.66x | 3.08x | 2.76x | 2.47x |
| PEG | - | 0.5x | 0.5x | -3.16x | -2.11x | 3.48x | 0.7x | 0.9x |
| 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 | 0.9x | 0.8x | 0.73x |
| EV / EBITDA | 5.73x | 5.53x | 5.63x | 4.99x | 7.3x | 8.18x | 7.01x | 6.15x |
| EV / EBIT | 8.58x | 7.98x | 7.48x | 6.7x | 10.3x | 11.3x | 9.46x | 8.26x |
| EV / FCF | 9.81x | 8.68x | 34.5x | 11.1x | 15.7x | 10.9x | 12.2x | 10.6x |
| FCF Yield | 10.2% | 11.5% | 2.9% | 9% | 6.37% | 9.21% | 8.23% | 9.41% |
| 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% | 3.4% | 3.69% | 4.04% |
| EPS 2 | 3.28 | 4.14 | 5.15 | 4.99 | 4.65 | 4.877 | 5.817 | 6.603 |
| Distribution rate | 50.3% | 50.7% | 48.5% | 52.1% | 58.1% | 57.6% | 52.4% | 50.6% |
| Net sales 1 | 6,463 | 7,543 | 8,660 | 8,314 | 7,883 | 8,250 | 8,873 | 9,517 |
| EBITDA 1 | 718.3 | 825.5 | 910.2 | 887.9 | 823.4 | 902.7 | 1,014 | 1,123 |
| EBIT 1 | 479.6 | 572.7 | 685.2 | 661.9 | 582.8 | 652.4 | 751.4 | 836.2 |
| Net income 1 | 325.5 | 409.6 | 510.2 | 496.5 | 456.3 | 483 | 576.8 | 656.3 |
| Net Debt 1 | -389.8 | -742.6 | -450.4 | -426.4 | -500.8 | -720 | -995.6 | -1,201 |
| Reference price 2 | 45.38 | 53.55 | 56.40 | 48.98 | 66.75 | 82.70 | 82.70 | 82.70 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 29.73x | 5.09x | 18.5x | 0.88% | 117B | |
| 26.11x | 4.78x | 16.76x | 2.3% | 34.87B | |
| 20.24x | 1.73x | 12.45x | 2.32% | 29.45B | |
| 28.47x | 3.82x | 14.43x | 0.12% | 27.99B | |
| 19.3x | 3.29x | 10.53x | 1.58% | 27.4B | |
| 20.89x | 3.03x | 13.08x | 1.12% | 25.47B | |
| 23.42x | 2.86x | 12.34x | 1.61% | 25.1B | |
| 96.63x | 35.29x | 77.56x | 0.39% | 24.06B | |
| 24.87x | 3.13x | 15.31x | 1.82% | 22.61B | |
| Average | 32.18x | 7.00x | 21.22x | 1.35% | 37.11B | |
| Weighted average by Cap. | 30.90x | 6.22x | 19.95x | 1.25% |
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
- AZ2 Stock
- Valuation ANDRITZ AG
Select your edition
All financial news and data tailored to specific country editions
