Valuation Bechtle AG Berne S.E.

Stocks

Delayed Berne S.E. Other stock markets 12:00:03 2024-04-11 EDT			5-day change	1st Jan Change
47.90 ^CHF	+1.64%		-.--%	+4.70%

07-11	Audi site in Neckarsulm: Mayor demands clarity from Volkswagen	DP
07-10	BECHTLE AG : Buy rating from Jefferies	ZD

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,930	4,166	5,719	3,919	5,504	3,851	-	-
Change	-	-47.47%	37.3%	-31.48%	40.45%	-30.04%	-	-
Enterprise Value (EV) ¹	7,844	4,309	5,794	3,861	5,598	3,691	3,533	3,295
Change	-	-45.06%	34.45%	-33.36%	44.98%	-34.07%	-4.28%	-6.72%
P/E	34.2x	16.6x	21.5x	15.9x	24x	16x	14.7x	13.7x
PBR	5.86x	2.71x	3.28x	2.05x	2.68x	1.74x	1.62x	1.5x
PEG	-	2.04x	3.57x	-2.1x	-3.6x	3.3x	1.63x	1.88x
Capitalization / Revenue	1.27x	0.69x	0.89x	0.62x	0.86x	0.57x	0.54x	0.51x
EV / Revenue	1.26x	0.71x	0.9x	0.61x	0.87x	0.55x	0.5x	0.44x
EV / EBITDA	18.3x	9.22x	11.4x	7.85x	11.3x	7.16x	6.4x	5.63x
EV / EBIT	24.1x	12.1x	15.2x	11x	16.7x	10.5x	9.26x	8x
EV / FCF	44.3x	69.1x	15.5x	8.22x	33.2x	16.3x	14.5x	12.1x
FCF Yield	2.26%	1.45%	6.47%	12.2%	3.01%	6.12%	6.89%	8.25%
Dividend per Share ²	0.55	0.65	0.7	0.7	0.7	0.7446	0.8031	0.8375
Rate of return	0.87%	1.97%	1.54%	2.25%	1.6%	2.44%	2.63%	2.74%
EPS ²	1.84	1.99	2.11	1.95	1.82	1.908	2.08	2.232
Distribution rate	29.9%	32.7%	33.2%	35.9%	38.5%	39%	38.6%	37.5%
Net sales ¹	6,246	6,028	6,423	6,306	6,406	6,720	7,106	7,522
EBITDA ¹	428.7	467.5	508.9	491.6	494.6	515.1	551.7	585.6
EBIT ¹	325.7	355.4	382.3	351.3	335.3	350.2	381.5	411.8
Net income ¹	231.4	251.1	265.5	245.5	229.2	239.6	260.8	276.7
Net Debt ¹	-86.27	143.7	74.76	-57.66	93.86	-160	-317.8	-555.3
Reference price ²	62.94	33.06	45.39	31.10	43.68	30.56	30.56	30.56
Nbr of stocks (in thousands)	126,000	126,000	126,000	126,000	126,000	126,000	-	-
Announcement Date	3/18/22	3/17/23	3/15/24	3/13/25	3/19/26	-	-	-

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.($)
IBM	27.94x	4.49x	15.67x	2.35%	270B
SNOWFLAKE INC.	-91.57x	14.47x	83.76x	-.--%	90.62B
ACCENTURE PLC	10.05x	1.1x	5.78x	4.8%	82.75B
TATA CONSULTANCY SERVICES LTD.	13.41x	2.45x	9.24x	6.13%	78.49B
RELX PLC	19x	5.01x	12.36x	2.99%	57.15B
INFOSYS LIMITED	13.87x	2.02x	8.48x	5.61%	45.32B
FUJITSU LIMITED	19.09x	1.53x	9.63x	1.5%	35.95B
NEC CORPORATION	20.08x	1.48x	9.43x	0.99%	35.58B
HCL TECHNOLOGIES LIMITED	15.86x	2.03x	9.43x	5.45%	33.03B
Average	5.30x	3.84x	18.20x	3.31%	81.02B
Weighted average by Cap.	6.55x	4.61x	20.73x	3.03%