Valuation Ernst Russ AG Boerse Muenchen

Stocks

Market Closed - Boerse Muenchen 16:49:11 2026-10-02 EDT			5-day change	1st Jan Change
9.360 ^EUR	-5.07%		-10.43%	+33.33%

09-09	Ernst Russ AG Adjusts Earnings Guidance for the Full Year of 2026	CI
08-25	Ernst Russ AG Reports Earnings Results for the Half Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	204.3	144.7	136.5	192.7	234.5	317.4	-	-
Change	-	-29.21%	-5.63%	41.16%	21.68%	35.34%	-	-
Enterprise Value (EV) ¹	257.1	144.7	82.85	93.57	122	311.4	270.5	243.3
Change	-	-43.73%	-42.72%	12.93%	30.38%	155.27%	-13.15%	-10.06%
P/E	12.9x	3.05x	2.45x	4.54x	3.19x	7.79x	11.7x	11.4x
PBR	2.83x	-	0.8x	0.74x	0.94x	1.08x	1.01x	0.94x
PEG	-	0x	0.2x	-0.2x	0x	-0.2x	-0.4x	4.8x
Capitalization / Revenue	2.21x	-	0.67x	1.12x	1.48x	2.02x	1.88x	1.81x
EV / Revenue	2.79x	-	0.41x	0.54x	0.77x	1.98x	1.6x	1.39x
EV / EBITDA	6.51x	-	0.71x	1.01x	0.97x	3.46x	3.54x	3.13x
EV / EBIT	8.35x	-	0.96x	1.38x	1.27x	4.99x	6.61x	5.75x
EV / FCF	7.03x	-	-	-	2.96x	6.03x	7.08x	5.93x
FCF Yield	14.2%	-	-	-	33.8%	16.6%	14.1%	16.9%
Dividend per Share ²	-	-	1	0.2	0.25	0.2833	0.2667	0.275
Rate of return	-	-	24.5%	3.5%	3.59%	3.01%	2.83%	2.92%
EPS ²	0.49	1.46	1.66	1.26	2.18	1.209	0.8075	0.8267
Distribution rate	-	-	60.2%	15.9%	11.5%	23.4%	33%	33.3%
Net sales ¹	92.28	-	202.7	172.7	158.1	156.9	168.8	175.4
EBITDA ¹	39.49	-	116.6	93	126.2	90.04	76.4	77.63
EBIT ¹	30.8	-	86.6	67.7	96.4	62.38	40.93	42.33
Net income ¹	15.78	47.27	55.08	42.47	73.48	40.76	27.14	27.87
Net Debt ¹	52.75	-	-53.66	-99.14	-112.5	-5.95	-46.9	-74.1
Reference price ²	6.300	4.460	4.075	5.720	6.960	9.420	9.420	9.420
Nbr of stocks (in thousands)	32,434	32,434	33,500	33,689	33,689	33,689	-	-
Announcement Date	3/24/22	3/22/23	3/18/24	3/25/25	3/24/26	-	-	-

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.($)
BLACKROCK, INC.	19.32x	5.52x	11.8x	2.16%	164B
UBS GROUP AG	13.71x	3.37x	-	2.57%	146B
BANK OF NEW YORK MELLON CORPORATION (THE)	15.75x	7.18x	-	1.59%	98.65B
BLACKSTONE INC.	18.64x	6.58x	11.94x	4.6%	89.39B
KKR & CO. INC.	24.21x	7.78x	11.44x	0.87%	81.05B
BROOKFIELD ASSET MANAGEMENT LTD.	21.05x	11.27x	18.06x	4.49%	71.54B
STATE STREET CORPORATION	13.09x	5.13x	-	1.99%	48.34B
AMERIPRISE FINANCIAL, INC.	10.77x	1.59x	4.92x	1.36%	43.36B
Average	17.07x	6.05x	11.63x	2.45%	92.8B
Weighted average by Cap.	17.45x	5.99x	12.10x	2.48%