Valuation Ernst Russ AG

Stocks

Market Closed - Xetra 11:35:28 2026-09-25 EDT			5-day change	1st Jan Change
10.40 ^EUR	-0.48%		+4.00%	+49.43%

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	350.4	-	-
Change	-	-29.21%	-5.63%	41.16%	21.68%	49.43%	-	-
Enterprise Value (EV) ¹	257.1	144.7	82.85	93.57	122	344.4	303.5	276.3
Change	-	-43.73%	-42.72%	12.93%	30.38%	182.33%	-11.89%	-8.96%
P/E	12.9x	3.05x	2.45x	4.54x	3.19x	8.6x	12.9x	12.6x
PBR	2.83x	-	0.8x	0.74x	0.94x	1.2x	1.12x	1.04x
PEG	-	0x	0.2x	-0.2x	0x	-0.2x	-0.4x	5.3x
Capitalization / Revenue	2.21x	-	0.67x	1.12x	1.48x	2.23x	2.08x	2x
EV / Revenue	2.79x	-	0.41x	0.54x	0.77x	2.2x	1.8x	1.58x
EV / EBITDA	6.51x	-	0.71x	1.01x	0.97x	3.83x	3.97x	3.56x
EV / EBIT	8.35x	-	0.96x	1.38x	1.27x	5.52x	7.41x	6.53x
EV / FCF	7.03x	-	-	-	2.96x	6.67x	7.94x	6.74x
FCF Yield	14.2%	-	-	-	33.8%	15%	12.6%	14.8%
Dividend per Share ²	-	-	1	0.2	0.25	0.2833	0.2667	0.275
Rate of return	-	-	24.5%	3.5%	3.59%	2.72%	2.56%	2.64%
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	6.30	4.46	4.08	5.72	6.96	10.40	10.40	10.40
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.($)
ERNST RUSS AG	8.6x	2.2x	3.83x	2.72%	399M
BLACKROCK, INC.	19.8x	5.65x	12.1x	2.11%	168B
UBS GROUP AG	14.19x	3.46x	-	2.49%	151B
BANK OF NEW YORK MELLON CORPORATION (THE)	16.25x	7.33x	-	1.54%	102B
BROOKFIELD ASSET MANAGEMENT ULC	19.91x	11.21x	16.26x	4.5%	71.26B
STATE STREET CORPORATION	13.55x	5.24x	-	1.93%	49.81B
AMERIPRISE FINANCIAL, INC.	10.81x	1.6x	4.91x	1.36%	43.55B
3I GROUP PLC	5.13x	5.31x	3.82x	3.56%	35.34B
NORTHERN TRUST CORPORATION	13.81x	5.07x	15.91x	1.91%	32.15B
Average	13.56x	5.23x	9.47x	2.46%	72.6B
Weighted average by Cap.	15.79x	5.66x	11.56x	2.37%