Valuation Ernst Russ AG Börse Stuttgart
Stocks
HXCK
DE000A161077
Investment Management & Fund Operators
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 7.660 EUR | 0.00% |
|
-4.01% | +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 |
Company Valuation: Ernst Russ AG
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 | 261.4 | - | - |
| Change | - | -29.21% | -5.63% | 41.16% | 21.68% | 11.49% | - | - |
| Enterprise Value (EV) 1 | 257.1 | 144.7 | 82.85 | 93.57 | 122 | 197.1 | 99.83 | 117.8 |
| Change | - | -43.73% | -42.72% | 12.93% | 30.38% | 61.54% | -49.34% | 18.03% |
| P/E | 12.9x | 3.05x | 2.45x | 4.54x | 3.19x | 7.08x | 9.82x | 9.46x |
| PBR | 2.83x | - | 0.8x | 0.74x | 0.94x | 0.85x | 0.81x | 0.76x |
| PEG | - | 0x | 0.2x | -0.2x | 0x | -0.1x | -0.4x | 2.49x |
| Capitalization / Revenue | 2.21x | - | 0.67x | 1.12x | 1.48x | 1.7x | 1.63x | 1.6x |
| EV / Revenue | 2.79x | - | 0.41x | 0.54x | 0.77x | 1.28x | 0.62x | 0.72x |
| EV / EBITDA | 6.51x | - | 0.71x | 1.01x | 0.97x | 2.42x | 1.5x | 1.78x |
| EV / EBIT | 8.35x | - | 0.96x | 1.38x | 1.27x | 3.79x | 2.79x | 3.18x |
| EV / FCF | 7.03x | - | - | - | 2.96x | 4.5x | 2.28x | 3.18x |
| FCF Yield | 14.2% | - | - | - | 33.8% | 22.2% | 43.9% | 31.5% |
| Dividend per Share 2 | - | - | 1 | 0.2 | 0.25 | 0.3167 | 0.3 | 0.34 |
| Rate of return | - | - | 24.5% | 3.5% | 3.59% | 4.08% | 3.87% | 4.38% |
| 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 | 7.760 | 7.760 | 7.760 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.01x | 3.75x | - | 2.23% | 170B | |
| 20.46x | 5.82x | 12.27x | 2.1% | 169B | |
| 17.77x | 7.62x | - | 1.41% | 111B | |
| 26.72x | 12.44x | 21.33x | 4.06% | 78.24B | |
| 14.72x | 5.38x | - | 1.88% | 51.64B | |
| 12.07x | 1.83x | 5.72x | 1.27% | 47.4B | |
| 4.98x | 5x | 5.04x | 3.55% | 36.04B | |
| 14.9x | 5.58x | 18.43x | 1.73% | 35.37B | |
| Average | 15.95x | 5.93x | 12.56x | 2.28% | 87.5B | |
| Weighted average by Cap. | 17.58x | 5.98x | 13.24x | 2.22% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ERAG Stock
- HXCK Stock
- Valuation Ernst Russ AG
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
