Valuation Continental AG

Equities

Market Closed - Xetra Other stock markets 11:41:42 2025-06-16 EDT			5-day change	1st Jan Change
76.84 ^EUR	+0.23%		+1.05%	+18.54%

06-12	Continental defies weak market - UBS remains optimistic	DP
06-12	Continental: dominates summer tyre tests in Europe	CF

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	24,251	18,623	11,196	15,384	12,964	15,368	-	-
Change	-	-23.21%	-39.88%	37.41%	-15.73%	18.54%	-	-
Enterprise Value (EV) ¹	28,500	22,614	15,696	19,422	16,676	18,796	17,937	17,023
Change	-	-20.65%	-30.59%	23.74%	-14.14%	12.71%	-4.57%	-5.09%
P/E ratio	-25.2x	12.8x	170x	13.3x	11.1x	12.2x	8.52x	7.14x
PBR	1.98x	1.53x	0.84x	1.12x	0.9x	1.04x	0.95x	0.88x
PEG	-	-0x	-1.8x	0x	10.69x	1.49x	0.2x	0.4x
Capitalization / Revenue	0.64x	0.55x	0.28x	0.37x	0.33x	0.39x	0.38x	0.37x
EV / Revenue	0.76x	0.67x	0.4x	0.47x	0.42x	0.48x	0.44x	0.41x
EV / EBITDA	9.39x	5.51x	3.96x	4.76x	3.71x	4.14x	3.41x	3.05x
EV / EBIT	21.4x	11.9x	8.05x	7.72x	6.19x	6.87x	5.76x	4.96x
EV / FCF	36.9x	21x	173x	15x	15.9x	19.3x	12x	10.1x
FCF Yield	2.71%	4.76%	0.58%	6.65%	6.31%	5.17%	8.3%	9.88%
Dividend per Share ²	-	2.2	1.5	2.2	2.5	2.527	3.415	4.072
Rate of return	-	2.36%	2.68%	2.86%	3.86%	3.29%	4.44%	5.3%
EPS ²	-4.81	7.28	0.33	5.78	5.84	6.317	9.018	10.76
Distribution rate	-	30.2%	455%	38.1%	42.8%	40%	37.9%	37.9%
Net sales ¹	37,722	33,765	39,409	41,420	39,719	39,493	40,563	41,993
EBITDA ¹	3,034	4,104	3,966	4,079	4,498	4,544	5,268	5,578
EBIT ¹	1,333	1,900	1,951	2,517	2,694	2,736	3,112	3,434
Net income ¹	-961.9	1,455	66.6	1,156	1,168	1,242	1,764	2,073
Net Debt ¹	4,249	3,991	4,499	4,038	3,712	3,427	2,568	1,655
Reference price ²	121.25	93.11	55.98	76.92	64.82	76.84	76.84	76.84
Nbr of stocks (in thousands)	200,006	200,006	200,006	200,006	200,006	200,006	-	-
Announcement Date	3/9/21	3/9/22	3/8/23	3/7/24	3/4/25	-	-	-

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.($)
CONTINENTAL AG	12.14x	0.48x	4.13x	3.3%	17.72B
DENSO CORPORATION	12.19x	0.73x	5.55x	3.37%	36.63B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	16.9x	3.12x	11.35x	3.62%	20.57B
WEICHAI POWER CO., LTD.	10.28x	0.32x	2.47x	5.32%	18.5B
HYUNDAI MOBIS CO.,LTD	6.12x	0.29x	3.84x	2.34%	18.45B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	13.13x	0.58x	5.43x	2.93%	15.19B
APTIV PLC	13.73x	1.05x	6.56x	-.--%	14.64B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	23.63x	0.95x	9.91x	0.85%	12.59B
NINGBO TUOPU GROUP CO.,LTD.	22.39x	2.47x	13.51x	1.26%	11.23B
Average	14.50x	1.11x	6.97x	2.55%	18.39B
Weighted average by Cap.	13.66x	1.06x	6.53x	2.82%