Valuation Gesco SE

Stocks

Market Closed - Xetra 11:35:19 2026-09-04 EDT			5-day change	1st Jan Change
14.45 ^EUR	+2.48%		-0.34%	+1.40%

08-12	Gesco SE Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-13	Gesco SE 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	276.4	261.2	201.6	142.9	147.5	149.9	-	-
Change	-	-5.49%	-22.82%	-29.11%	3.23%	1.6%	-	-
Enterprise Value (EV) ¹	314.3	320	254.2	167.2	192.6	190.5	184.7	174.9
Change	-	1.8%	-20.55%	-34.24%	15.18%	-1.07%	-3.04%	-5.33%
P/E	10.3x	7.72x	9.64x	31.4x	14.8x	9.48x	7.89x	6.86x
PBR	1.14x	0.99x	0.74x	0.52x	0.55x	0.54x	0.51x	0.48x
PEG	-	0.3x	-0.3x	-0.4x	0x	0.2x	0.4x	0.5x
Capitalization / Revenue	0.57x	0.45x	0.36x	0.28x	0.3x	0.29x	0.27x	0.26x
EV / Revenue	0.64x	0.55x	0.45x	0.33x	0.39x	0.37x	0.34x	0.3x
EV / EBITDA	5.05x	4.72x	4.31x	4.56x	5.7x	4.16x	3.65x	3.16x
EV / EBIT	7.05x	6.47x	7.09x	11x	12.4x	7.13x	5.9x	5.01x
EV / FCF	7.06x	-563x	16.5x	3.89x	-35.1x	11x	13.2x	11.7x
FCF Yield	14.2%	-0.18%	6.07%	25.7%	-2.85%	9.05%	7.58%	8.58%
Dividend per Share ²	0.98	1	0.4	0.1	0.2	0.33	0.398	0.5067
Rate of return	3.84%	4.15%	2.15%	0.76%	1.4%	2.28%	2.75%	3.51%
EPS ²	2.48	3.12	1.93	0.42	0.96	1.524	1.832	2.105
Distribution rate	39.5%	32.1%	20.7%	23.8%	20.8%	21.6%	21.7%	24.1%
Net sales ¹	488.1	582.3	560.7	513.8	495	519.9	550.1	586.8
EBITDA ¹	62.19	67.74	59.01	36.67	33.78	45.85	50.61	55.28
EBIT ¹	44.57	49.43	35.87	15.18	15.5	26.72	31.29	34.92
Net income ¹	26.86	33.82	20.88	4.439	9.928	15.95	19.12	21.78
Net Debt ¹	37.9	58.74	52.6	24.25	45.02	40.61	34.81	24.96
Reference price ²	25.50	24.10	18.60	13.20	14.25	14.45	14.45	14.45
Nbr of stocks (in thousands)	10,839	10,839	10,839	10,828	10,354	10,374	-	-
Announcement Date	4/23/22	4/18/23	4/11/24	4/29/25	4/15/26	-	-	-

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.($)
GESCO SE	9.48x	0.37x	4.16x	2.28%	174M
PARKER-HANNIFIN CORPORATION	30.81x	5.27x	19.16x	0.85%	121B
FANUC CORPORATION	26.82x	4.93x	17.28x	2.24%	35.46B
TECHTRONIC INDUSTRIES COMPANY LIMITED	21.61x	1.85x	13.33x	2.17%	31.42B
INGERSOLL RAND INC.	30.13x	4.02x	15.19x	0.11%	29.63B
SMC CORPORATION	19.55x	3.3x	10.63x	1.58%	27.05B
DOVER CORPORATION	21.3x	3.09x	13.33x	1.1%	25.98B
XYLEM INC.	23.03x	2.82x	12.15x	1.64%	24.68B
GUANGDONG DTECH TECHNOLOGY CO., LTD.	90.47x	34.14x	74.44x	0.42%	23.57B
ALFA LAVAL AB	25.88x	3.25x	15.9x	1.75%	24.01B
Average	29.91x	6.30x	19.56x	1.41%	34.33B
Weighted average by Cap.	31.07x	6.16x	20.03x	1.22%