|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 37.04 EUR | +2.38% |
|
+18.72% | -14.73% |
| 07-29 | BECHTLE AG : Gets a Buy rating from Deutsche Bank | ZD |
| 07-28 | European shares rise as Unilever lifts consumer stocks | RE |
Company Valuation: Bechtle AG
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 | 4,682 | - | - |
| Change | - | -47.47% | 37.3% | -31.48% | 40.45% | -14.93% | - | - |
| Enterprise Value (EV) 1 | 7,844 | 4,309 | 5,794 | 3,861 | 5,598 | 4,522 | 4,364 | 4,127 |
| Change | - | -45.06% | 34.45% | -33.36% | 44.98% | -19.22% | -3.49% | -5.44% |
| P/E | 34.2x | 16.6x | 21.5x | 15.9x | 24x | 19.5x | 17.9x | 16.6x |
| PBR | 5.86x | 2.71x | 3.28x | 2.05x | 2.68x | 2.12x | 1.96x | 1.82x |
| PEG | - | 2.04x | 3.57x | -2.1x | -3.6x | 4.18x | 1.98x | 2.22x |
| Capitalization / Revenue | 1.27x | 0.69x | 0.89x | 0.62x | 0.86x | 0.7x | 0.66x | 0.62x |
| EV / Revenue | 1.26x | 0.71x | 0.9x | 0.61x | 0.87x | 0.67x | 0.61x | 0.55x |
| EV / EBITDA | 18.3x | 9.22x | 11.4x | 7.85x | 11.3x | 8.78x | 7.92x | 7.05x |
| EV / EBIT | 24.1x | 12.1x | 15.2x | 11x | 16.7x | 12.9x | 11.4x | 10x |
| EV / FCF | 44.3x | 69.1x | 15.5x | 8.22x | 33.2x | 20x | 17.9x | 15.2x |
| FCF Yield | 2.26% | 1.45% | 6.47% | 12.2% | 3.01% | 5% | 5.57% | 6.59% |
| Dividend per Share 2 | 0.55 | 0.65 | 0.7 | 0.7 | 0.7 | 0.7444 | 0.8022 | 0.8375 |
| Rate of return | 0.87% | 1.97% | 1.54% | 2.25% | 1.6% | 2% | 2.16% | 2.25% |
| EPS 2 | 1.84 | 1.99 | 2.11 | 1.95 | 1.82 | 1.905 | 2.077 | 2.232 |
| Distribution rate | 29.9% | 32.7% | 33.2% | 35.9% | 38.5% | 39.1% | 38.6% | 37.5% |
| Net sales 1 | 6,246 | 6,028 | 6,423 | 6,306 | 6,406 | 6,731 | 7,123 | 7,522 |
| EBITDA 1 | 428.7 | 467.5 | 508.9 | 491.6 | 494.6 | 514.8 | 551.3 | 585.6 |
| EBIT 1 | 325.7 | 355.4 | 382.3 | 351.3 | 335.3 | 350 | 381.5 | 411.8 |
| Net income 1 | 231.4 | 251.1 | 265.5 | 245.5 | 229.2 | 238.9 | 260.1 | 276.7 |
| Net Debt 1 | -86.27 | 143.7 | 74.76 | -57.66 | 93.86 | -160.5 | -318.1 | -555.6 |
| Reference price 2 | 62.94 | 33.06 | 45.39 | 31.10 | 43.68 | 37.16 | 37.16 | 37.16 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
| 22.58x | 3.66x | 12.74x | 2.97% | 214B | ||
| 12.19x | 1.35x | 7.06x | 3.94% | 101B | ||
| -94.69x | 14.98x | 86.7x | -.--% | 93.71B | ||
| 15.55x | 2.84x | 10.74x | 5.29% | 90.82B | ||
| 22.25x | 5.73x | 14.09x | 2.58% | 65.81B | ||
| 14.48x | 2.11x | 8.93x | 5.39% | 46.87B | ||
| 21.14x | 1.71x | 10.78x | 1.4% | 39.21B | ||
| 17.96x | 2.28x | 10.94x | 4.84% | 37.35B | ||
| 20.7x | 1.53x | 9.73x | 0.95% | 36.38B | ||
| Average | 5.80x | 4.02x | 19.08x | 3.04% | 80.59B | |
| Weighted average by Cap. | 4.14x | 4.50x | 20.78x | 3.04% |
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
- BC8 Stock
- 1BC8 Stock
- Valuation Bechtle AG
Select your edition
All financial news and data tailored to specific country editions
















