Valuation Basler AG Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart Other stock markets 15:55:58 2026-07-20 EDT			5-day change	1st Jan Change
27.00 ^EUR	+5.47%		-10.96%	+66.67%

07-08	Basler Jump to the Top of the SDax, Warburg Research Recommends Buying	DP
07-08	BASLER AG : Raised to Buy by Warburg Research	ZD

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	839.5	-	-
Change	-	-44.32%	-59.43%	-47.4%	150.04%	78.45%	-	-
Enterprise Value (EV) ¹	1,577	921.1	409.2	238.9	490.8	852.8	824.5	799.2
Change	-	-41.6%	-55.58%	-41.61%	105.42%	73.76%	-3.31%	-3.06%
P/E	76.3x	41.6x	-25.9x	-13.6x	40.3x	29.4x	26x	23.1x
PBR	12.3x	6.23x	2.57x	1.51x	3.54x	5.15x	4.38x	3.81x
PEG	-	17.3x	0x	-	-0x	0x	2x	1.8x
Capitalization / Revenue	7.37x	3.24x	1.76x	1.02x	2.1x	2.99x	2.76x	2.53x
EV / Revenue	7.35x	3.38x	2.01x	1.3x	2.19x	3.03x	2.71x	2.41x
EV / EBITDA	35.4x	20.1x	241x	23.9x	14.1x	14.6x	12.8x	11.2x
EV / EBIT	55.6x	31.9x	-18.7x	-24.4x	27.7x	20.9x	18x	15.7x
EV / FCF	164x	-29x	-44.5x	171x	24.7x	33.9x	22.6x	22.9x
FCF Yield	0.61%	-3.45%	-2.25%	0.59%	4.05%	2.95%	4.43%	4.36%
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%	0.84%	0.96%	1.09%
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	27.30	27.30	27.30
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
METTLER-TOLEDO INTERNATIONAL, INC.	28.94x	6.72x	21.48x	-.--%	26.47B
SHIMADZU CORPORATION	20.93x	1.84x	10.64x	1.67%	7.44B
MLOPTIC CORP.	287.91x	-	-	-	3.53B
TECAN GROUP AG	38.52x	2.45x	15.16x	1.68%	2.8B
JEOL LTD.	18.59x	2.11x	10.48x	1.66%	2.41B
NINGBO YONGXIN OPTICS CO.,LTD	34.39x	8.24x	32.49x	1.25%	1.54B
PARK SYSTEMS CORP.	35.04x	7.15x	24.88x	0.24%	1.21B
FOCUSED PHOTONICS (HANGZHOU), INC.	12.48x	-	-	-	759M
Average	59.60x	4.75x	19.19x	1.08%	5.77B
Weighted average by Cap.	47.55x	5.37x	19.00x	0.56%