Valuation Ernst Russ AG

Stocks

Real-time Estimate Tradegate Other stock markets 04:30:00 2026-07-27 EDT			5-day change	1st Jan Change
7.630 ^EUR	+0.93%		-1.03%	+10.06%

06-24	Ernst Russ AG Presents at Deutsche Börse Scale Summit, Jun-23-2026 10:30 AM
05-29	Ernst Russ AG Reports Earnings Results for the First Quarter Ended March 31, 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	254.7	-	-
Change	-	-29.21%	-5.63%	41.16%	21.68%	8.62%	-	-
Enterprise Value (EV) ¹	257.1	144.7	82.85	93.57	122	190.3	93.09	111.1
Change	-	-43.73%	-42.72%	12.93%	30.38%	56.02%	-51.09%	19.34%
P/E	12.9x	3.05x	2.45x	4.54x	3.19x	6.89x	9.57x	9.22x
PBR	2.83x	-	0.8x	0.74x	0.94x	0.83x	0.79x	0.75x
PEG	-	0x	0.2x	-0.2x	0x	-0.1x	-0.3x	2.43x
Capitalization / Revenue	2.21x	-	0.67x	1.12x	1.48x	1.65x	1.59x	1.56x
EV / Revenue	2.79x	-	0.41x	0.54x	0.77x	1.23x	0.58x	0.68x
EV / EBITDA	6.51x	-	0.71x	1.01x	0.97x	2.34x	1.39x	1.68x
EV / EBIT	8.35x	-	0.96x	1.38x	1.27x	3.66x	2.61x	3x
EV / FCF	7.03x	-	-	-	2.96x	4.35x	2.12x	3x
FCF Yield	14.2%	-	-	-	33.8%	23%	47.1%	33.4%
Dividend per Share ²	-	-	1	0.2	0.25	0.3167	0.3	0.34
Rate of return	-	-	24.5%	3.5%	3.59%	4.19%	3.97%	4.5%
EPS ²	0.49	1.46	1.66	1.26	2.18	1.097	0.79	0.82
Distribution rate	-	-	60.2%	15.9%	11.5%	28.9%	38%	41.5%
Net sales ¹	92.28	-	202.7	172.7	158.1	154.1	160.2	163.3
EBITDA ¹	39.49	-	116.6	93	126.2	81.33	66.73	66.2
EBIT ¹	30.8	-	86.6	67.7	96.4	52.03	35.73	37.03
Net income ¹	15.78	47.27	55.08	42.47	73.48	37	26.53	27.6
Net Debt ¹	52.75	-	-53.66	-99.14	-112.5	-64.37	-161.6	-143.6
Reference price ²	6.300	4.460	4.075	5.720	6.960	7.560	7.560	7.560
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ERNST RUSS AG	6.89x	1.23x	2.34x	4.19%	290M
BLACKROCK, INC.	19.55x	5.48x	11.74x	2.17%	164B
UBS GROUP AG	15.33x	3.57x	-	2.34%	161B
BANK OF NEW YORK MELLON CORPORATION (THE)	17.27x	7.6x	-	1.45%	108B
BROOKFIELD ASSET MANAGEMENT LTD.	25.14x	11.73x	20.15x	4.28%	74.07B
STATE STREET CORPORATION	13.91x	5.32x	-	1.89%	50.93B
AMERIPRISE FINANCIAL, INC.	11.69x	1.76x	5.4x	1.25%	46.75B
3I GROUP PLC	5.48x	5.36x	4.66x	3.42%	36.91B
NORTHERN TRUST CORPORATION	14.38x	5.28x	16.45x	1.86%	33.03B
Average	14.40x	5.26x	10.12x	2.54%	74.91B
Weighted average by Cap.	16.79x	5.76x	12.36x	2.3%