Valuation Continental AG

Equities

Market Closed - Xetra Other stock markets 11:35:23 2024-09-13 EDT			After market 14:56:42
53.62 ^EUR	+3.31%		53.51	-0.21%

09-11	Metalworkers' collective bargaining round begins - positions far apart	RE
09-11	AlphaValue/Baader Europe Upgrades Continental to Buy, Trims PT	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	23,053	24,251	18,623	11,196	15,384	10,380	-	-
Change	-	5.2%	-23.21%	-39.88%	37.41%	-32.53%	-	-
Enterprise Value (EV) ¹	27,211	28,500	22,614	15,696	19,422	14,202	13,610	12,822
Change	-	4.73%	-20.65%	-30.59%	23.74%	-26.88%	-4.17%	-5.79%
P/E ratio	-18.8x	-25.2x	12.8x	170x	13.3x	8.28x	5.67x	4.64x
PBR	1.5x	1.98x	1.53x	0.84x	1.12x	0.72x	0.66x	0.6x
PEG	-	1.2x	-0x	-1.8x	0x	0.98x	0.1x	0.2x
Capitalization / Revenue	0.52x	0.64x	0.55x	0.28x	0.37x	0.25x	0.24x	0.23x
EV / Revenue	0.61x	0.76x	0.67x	0.4x	0.47x	0.35x	0.32x	0.29x
EV / EBITDA	5.47x	9.39x	5.51x	3.96x	4.76x	3.16x	2.57x	2.17x
EV / EBIT	8.41x	21.4x	11.9x	8.05x	7.72x	5.57x	4.39x	3.56x
EV / FCF	18.9x	36.9x	19.6x	173x	15x	16.3x	11.3x	8.29x
FCF Yield	5.28%	2.71%	5.1%	0.58%	6.65%	6.14%	8.82%	12.1%
Dividend per Share ²	4	-	2.2	1.5	2.2	2.141	3.09	3.839
Rate of return	3.47%	-	2.36%	2.68%	2.86%	4.13%	5.95%	7.4%
EPS ²	-6.13	-4.81	7.28	0.33	5.78	6.267	9.16	11.18
Distribution rate	-65.3%	-	30.2%	455%	38.1%	34.2%	33.7%	34.3%
Net sales ¹	44,478	37,722	33,765	39,409	41,420	40,921	42,378	44,318
EBITDA ¹	4,977	3,034	4,104	3,966	4,079	4,501	5,296	5,896
EBIT ¹	3,234	1,333	1,900	1,951	2,517	2,548	3,100	3,598
Net income ¹	-1,225	-961.9	1,455	66.6	1,156	1,245	1,850	2,250
Net Debt ¹	4,159	4,249	3,991	4,499	4,038	3,821	3,230	2,442
Reference price ²	115.26	121.25	93.11	55.98	76.92	51.90	51.90	51.90
Nbr of stocks (in thousands)	200,006	200,006	200,006	200,006	200,006	200,006	-	-
Announcement Date	20-03-05	21-03-09	22-03-09	23-03-08	24-03-07	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
CONTINENTAL AG	8.28x	0.35x	3.16x	+4.13%	11.45B
DENSO CORPORATION	11.24x	0.74x	5.17x	+3.17%	41.66B
APTIV PLC	9.36x	1.23x	7.88x	-.--%	17.81B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	17.45x	3.03x	11.17x	+3.30%	17.13B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	29.02x	1.16x	11.65x	+0.78%	15.23B
HYUNDAI MOBIS CO.,LTD	5.3x	0.2x	3.23x	+2.25%	14.33B
WEICHAI POWER CO., LTD.	7.34x	0.16x	1.36x	+6.96%	13.76B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	11.14x	0.5x	5x	+3.37%	12.56B
BOSCH LIMITED	48.37x	5.06x	37.72x	+1.03%	11.99B
MAGNA INTERNATIONAL INC.	8.64x	0.38x	4.26x	+4.91%	11.31B
Average	15.62x	1.28x	9.06x	+2.99%	16.72B
Weighted average by Cap.	14.74x	1.21x	8.30x	+2.91%