|
Market Closed -
Other stock markets
|
After hours 11:58:04 | |||
| 9.800 EUR | -4.39% |
|
10.22 | +4.34% |
| 07-01 | Baywa to sell renewable power business shortly | DP |
| 07-01 | Baywa restructuring drags on, sale of renewable power unit 'soon' | DP |
Company Valuation: BayWa AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,169 | 1,387 | 1,561 | 1,132 | 400.1 | 274.3 | 274.3 | - |
| Change | - | 18.63% | 12.51% | -27.45% | -64.66% | -31.45% | 0% | - |
| Enterprise Value (EV) 1 | 4,332 | 4,066 | 6,618 | 6,323 | 4,750 | 4,168 | 2,950 | 2,691 |
| Change | - | -6.14% | 62.75% | -4.45% | -24.87% | -12.25% | -29.22% | -8.78% |
| P/E | 53.2x | 30.1x | 13.9x | -13.8x | -0.74x | -1.05x | -2.59x | -5.05x |
| PBR | 1.33x | 1.66x | 2.16x | 1.61x | -3.26x | -0.57x | -3.05x | -8.03x |
| PEG | - | 0x | 0x | 0x | -0x | 0x | 0x | 0.1x |
| Capitalization / Revenue | 0.07x | 0.07x | 0.06x | 0.05x | 0.02x | 0.02x | 0.03x | 0.03x |
| EV / Revenue | 0.25x | 0.2x | 0.24x | 0.26x | 0.22x | 0.35x | 0.29x | 0.26x |
| EV / EBITDA | 9.25x | 7.36x | 7.98x | 11.1x | -29.2x | 42.8x | 21.4x | 12.7x |
| EV / EBIT | 20.1x | 15.3x | 13.1x | 20.8x | -4.38x | -8.14x | -47.4x | 272x |
| EV / FCF | 10.8x | -4.94x | -10.5x | 82.9x | 8.06x | 1,544x | 5.56x | 3.7x |
| FCF Yield | 9.23% | -20.2% | -9.53% | 1.21% | 12.4% | 0.06% | 18% | 27.1% |
| Dividend per Share 2 | 1 | 1.05 | 1.1 | - | - | - | - | - |
| Rate of return | 2.76% | 2.14% | 1.82% | - | - | - | - | - |
| EPS 2 | 0.68 | 1.63 | 4.36 | -2.84 | -32.15 | -9.37 | -3.79 | -1.94 |
| Distribution rate | 147% | 64.4% | 25.2% | - | - | - | - | - |
| Net sales 1 | 17,155 | 19,839 | 27,062 | 23,948 | 21,153 | 11,828 | 10,062 | 10,172 |
| EBITDA 1 | 468.4 | 552.8 | 828.8 | 571.8 | -162.5 | 97.3 | 137.7 | 211.6 |
| EBIT 1 | 215.2 | 266.6 | 504.1 | 304 | -1,085 | -512.1 | -62.3 | 9.9 |
| Net income 1 | 36.6 | 70.7 | 168.1 | -98.1 | -1,155 | -939.8 | -380.5 | -194.9 |
| Net Debt 1 | 3,163 | 2,679 | 5,057 | 5,191 | 4,350 | 3,894 | 2,676 | 2,417 |
| Reference price 2 | 36.200 | 49.000 | 60.600 | 39.200 | 23.800 | 9.800 | 9.800 | 9.800 |
| Nbr of stocks (in thousands) | 35,260 | 35,645 | 35,625 | 35,860 | 36,132 | 100,331 | 100,331 | - |
| Announcement Date | 3/25/21 | 3/23/22 | 3/30/23 | 3/28/24 | 7/10/25 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -1.05x | 0.35x | 42.84x | -.--% | 312M | |
| 14.44x | 0.29x | 8.1x | 1.02% | 2.64B | |
| 33.94x | - | - | - | 1.08B | |
| 9.74x | 0.39x | 5.65x | 6.49% | 831M | |
| -245.45x | 0.22x | 6.65x | 5.04% | 835M | |
| Average | -37.68x | 0.31x | 15.81x | 3.14% | 1.14B | |
| Weighted average by Cap. | -21.48x | 0.30x | 9.75x | 2.66% |
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
- BYW Stock
- Valuation BayWa AG
Select your edition
All financial news and data tailored to specific country editions
