Valuation Basler AG OTC Markets

Stocks

Delayed OTC Markets Other stock markets 14:57:02 2026-06-23 EDT			5-day change	1st Jan Change
34.25 ^USD	-2.14%		-.--%	+37.27%

06-01	Basler Aktiengesellschaft Announces Board Changes	CI
06-01	Basler Aktiengesellschaft Approves Dividend for the Fiscal Year 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,583	881.6	357.7	188.1	470.4	759.5	-	-
Change	-	-44.32%	-59.43%	-47.4%	150.04%	61.45%	-	-
Enterprise Value (EV) ¹	1,577	921.1	409.2	238.9	490.8	772.8	744.5	719.3
Change	-	-41.6%	-55.58%	-41.61%	105.42%	57.47%	-3.66%	-3.39%
P/E	76.3x	41.6x	-25.9x	-13.6x	40.3x	26.6x	23.5x	20.9x
PBR	12.3x	6.23x	2.57x	1.51x	3.54x	4.66x	3.96x	3.45x
PEG	-	17.3x	0x	-	-0x	0x	1.8x	1.6x
Capitalization / Revenue	7.37x	3.24x	1.76x	1.02x	2.1x	2.7x	2.5x	2.29x
EV / Revenue	7.35x	3.38x	2.01x	1.3x	2.19x	2.75x	2.45x	2.17x
EV / EBITDA	35.4x	20.1x	241x	23.9x	14.1x	13.3x	11.5x	10.1x
EV / EBIT	55.6x	31.9x	-18.7x	-24.4x	27.7x	19x	16.3x	14.1x
EV / FCF	164x	-29x	-44.5x	171x	24.7x	30.7x	20.4x	20.6x
FCF Yield	0.61%	-3.45%	-2.25%	0.59%	4.05%	3.25%	4.91%	4.85%
Dividend per Share ²	0.2067	0.14	-	-	0.11	0.23	0.2633	0.2967
Rate of return	0.39%	0.47%	-	-	0.72%	0.93%	1.07%	1.2%
EPS ²	0.6933	0.71	-0.45	-0.45	0.38	0.93	1.05	1.183
Distribution rate	29.8%	19.7%	-	-	28.9%	24.7%	25.1%	25.1%
Net sales ¹	214.7	272.2	203.1	183.7	224.5	281.2	303.9	331.6
EBITDA ¹	44.5	45.8	1.7	10	34.9	58.27	64.5	71.27
EBIT ¹	28.36	28.9	-21.9	-9.784	17.69	40.73	45.73	51.07
Net income ¹	20.76	21.4	-13.81	-13.77	11.63	28.57	32.13	36.5
Net Debt ¹	-6.249	39.52	51.49	50.76	20.33	13.27	-15	-40.27
Reference price ²	52.93	29.55	11.64	6.12	15.30	24.70	24.70	24.70
Nbr of stocks (in thousands)	29,914	29,834	30,728	30,743	30,748	30,751	-	-
Announcement Date	4/3/22	3/29/23	3/27/24	3/28/25	3/30/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
METTLER-TOLEDO INTERNATIONAL, INC.	28.62x	6.65x	21.26x	-.--%	26.18B
SHIMADZU CORPORATION	20.35x	1.76x	10.29x	1.72%	7.26B
MLOPTIC CORP.	337.85x	-	-	-	4.13B
TECAN GROUP AG	37.11x	2.34x	14.54x	1.76%	2.68B
JEOL LTD.	16.73x	1.93x	9.91x	1.85%	2.16B
NINGBO YONGXIN OPTICS CO.,LTD	44.8x	10.89x	42.9x	0.96%	2B
PARK SYSTEMS CORP.	36.81x	7.52x	26.16x	0.23%	1.25B
FOCUSED PHOTONICS (HANGZHOU), INC.	13.97x	-	-	-	847M
Average	67.03x	5.18x	20.84x	1.08%	5.81B
Weighted average by Cap.	55.37x	5.50x	19.51x	0.56%