|
Market Closed -
Xetra
11:35:41 2026-10-16 EDT
|
5-day change | 1st Jan Change | ||
| 14.60 EUR | +2.10% |
|
0.00% | +2.46% |
| 10-01 | Gesco SE Updates Group Earnings Guidance for the Year 2026 | CI |
| 09-30 | Gesco SE signed a binding agreement to acquire ARKU Maschinenbau GmbH. | CI |
Company Valuation: Gesco SE
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 | 151.5 | - | - |
| Change | - | -5.49% | -22.82% | -29.11% | 3.23% | 2.65% | - | - |
| Enterprise Value (EV) 1 | 314.3 | 320 | 254.2 | 167.2 | 192.6 | 192.6 | 186.8 | 175.4 |
| Change | - | 1.8% | -20.55% | -34.24% | 15.18% | -0% | -3.01% | -6.08% |
| P/E | 10.3x | 7.72x | 9.64x | 31.4x | 14.8x | 9.48x | 7.5x | 6.62x |
| PBR | 1.14x | 0.99x | 0.74x | 0.52x | 0.55x | 0.54x | 0.51x | 0.49x |
| PEG | - | 0.3x | -0.3x | -0.4x | 0x | 0.2x | 0.3x | 0.5x |
| Capitalization / Revenue | 0.57x | 0.45x | 0.36x | 0.28x | 0.3x | 0.29x | 0.26x | 0.25x |
| EV / Revenue | 0.64x | 0.55x | 0.45x | 0.33x | 0.39x | 0.36x | 0.33x | 0.29x |
| EV / EBITDA | 5.05x | 4.72x | 4.31x | 4.56x | 5.7x | 4.15x | 3.53x | 3.07x |
| EV / EBIT | 7.05x | 6.47x | 7.09x | 11x | 12.4x | 7.96x | 5.65x | 4.81x |
| EV / FCF | 7.06x | -563x | 16.5x | 3.89x | -35.1x | 15x | 13.2x | 10.4x |
| FCF Yield | 14.2% | -0.18% | 6.07% | 25.7% | -2.85% | 6.67% | 7.55% | 9.61% |
| Dividend per Share 2 | 0.98 | 1 | 0.4 | 0.1 | 0.2 | 0.33 | 0.398 | 0.5267 |
| Rate of return | 3.84% | 4.15% | 2.15% | 0.76% | 1.4% | 2.26% | 2.73% | 3.61% |
| EPS 2 | 2.48 | 3.12 | 1.93 | 0.42 | 0.96 | 1.54 | 1.946 | 2.205 |
| Distribution rate | 39.5% | 32.1% | 20.7% | 23.8% | 20.8% | 21.4% | 20.5% | 23.9% |
| Net sales 1 | 488.1 | 582.3 | 560.7 | 513.8 | 495 | 528.4 | 573.6 | 610.6 |
| EBITDA 1 | 62.19 | 67.74 | 59.01 | 36.67 | 33.78 | 46.35 | 52.95 | 57.18 |
| EBIT 1 | 44.57 | 49.43 | 35.87 | 15.18 | 15.5 | 24.18 | 33.03 | 36.46 |
| Net income 1 | 26.86 | 33.82 | 20.88 | 4.439 | 9.928 | 16.11 | 20.32 | 22.78 |
| Net Debt 1 | 37.9 | 58.74 | 52.6 | 24.25 | 45.02 | 41.11 | 35.31 | 23.96 |
| Reference price 2 | 25.50 | 24.10 | 18.60 | 13.20 | 14.25 | 14.60 | 14.60 | 14.60 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.48x | 0.36x | 4.15x | 2.26% | 170M | |
| 31.11x | 5.52x | 20.13x | 0.84% | 121B | |
| 33.43x | 5.29x | 20.06x | 1.6% | 95.61B | |
| 28.62x | 3.27x | 18.89x | 0.73% | 62.68B | |
| 40.2x | 6.27x | 27.65x | 1.9% | 58.53B | |
| 38.8x | 7.86x | 23x | -.--% | 56.39B | |
| 27.11x | 4.99x | 17.47x | 2.22% | 35.39B | |
| 20.93x | 1.79x | 12.9x | 2.24% | 30.46B | |
| 31.31x | 4.1x | 15.45x | 0.11% | 30.18B | |
| 19.41x | 3.31x | 10.6x | 1.57% | 26.94B | |
| Average | 28.04x | 4.28x | 17.03x | 1.35% | 51.78B | |
| Weighted average by Cap. | 31.63x | 5.09x | 19.75x | 1.17% |
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
- GSC1 Stock
- Valuation Gesco SE
Select your edition
All financial news and data tailored to specific country editions
