Valuation Hoenle AG

Stocks

Real-time Estimate Tradegate 04:30:00 2026-09-25 EDT			5-day change	1st Jan Change
7.570 ^EUR	-0.13%		-1.04%	+10.09%

08-17	Hoenle AG Reports Earnings Results for the Third Quarter and Nine Months Ended June 30, 2026	CI
05-18	Hoenle AG Reports Earnings Results for the Second Quarter and Six Months Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	245.5	88.02	107.6	70.92	50.07	45.95	-	-
Change	-	-64.15%	22.25%	-34.08%	-29.4%	-8.23%	-	-
Enterprise Value (EV) ¹	287	140.3	155.1	116.7	90.57	87.02	86.35	83.78
Change	-	-51.1%	10.52%	-24.78%	-22.36%	-3.93%	-0.77%	-2.97%
P/E	-50.6x	-6.6x	-9.75x	-5.34x	-15.9x	-37.9x	23.4x	10.4x
PBR	2.22x	0.82x	1.12x	0.89x	0.65x	0.61x	0.59x	0.56x
PEG	-	-0x	0.6x	-0.3x	0.2x	0.6x	-0x	0x
Capitalization / Revenue	2.13x	0.7x	1.01x	0.72x	0.53x	0.49x	0.45x	0.41x
EV / Revenue	2.49x	1.11x	1.46x	1.18x	0.97x	0.93x	0.84x	0.74x
EV / EBITDA	20.7x	32.3x	477x	39.3x	15.7x	14.6x	8.81x	6.38x
EV / EBIT	36.5x	-13.9x	-16.5x	-11.4x	839x	145x	18.5x	10.4x
EV / FCF	-12.3x	-12x	742x	34x	29.3x	-218x	-345x	55.9x
FCF Yield	-8.14%	-8.35%	0.13%	2.95%	3.41%	-0.46%	-0.29%	1.79%
Dividend per Share ²	0.2	-	-	-	-	-	-	-
Rate of return	0.49%	-	-	-	-	-	-	-
EPS ²	-0.8	-2.2	-1.82	-2.19	-0.52	-0.2	0.3233	0.73
Distribution rate	-25%	-	-	-	-	-	-	-
Net sales ¹	115.2	126.5	106.3	98.73	93.68	93.6	102.9	112.7
EBITDA ¹	13.85	4.349	0.325	2.967	5.769	5.967	9.8	13.13
EBIT ¹	7.871	-10.12	-9.418	-10.26	0.108	0.6	4.667	8.033
Net income ¹	-4.82	-13.36	-11.01	-13.28	-3.168	-1.1	1.967	4.4
Net Debt ¹	41.47	52.31	47.49	45.73	40.5	41.07	40.4	37.83
Reference price ²	40.500	14.520	17.750	11.700	8.260	7.580	7.580	7.580
Nbr of stocks (in thousands)	6,062	6,062	6,062	6,062	6,062	6,062	-	-
Announcement Date	1/27/22	1/30/23	2/1/24	1/30/25	1/29/26	-	-	-

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.($)
HOENLE AG	-37.9x	0.93x	14.58x	-.--%	52.24M
PARKER-HANNIFIN CORPORATION	31.17x	5.43x	19.64x	0.83%	123B
FANUC CORPORATION	27.27x	5.02x	17.59x	2.2%	35.34B
TECHTRONIC INDUSTRIES COMPANY LIMITED	20.58x	1.76x	12.67x	2.28%	29.94B
INGERSOLL RAND INC.	29.51x	3.95x	14.91x	0.11%	29.01B
SMC CORPORATION	19.63x	3.36x	10.74x	1.55%	27.09B
DOVER CORPORATION	20.75x	3.01x	12.98x	1.13%	25.31B
XYLEM INC.	22.41x	2.74x	11.82x	1.68%	23.97B
GUANGDONG DTECH TECHNOLOGY CO., LTD.	97.35x	34.3x	75.16x	0.44%	23.66B
ALFA LAVAL AB	26.2x	3.28x	16.03x	1.73%	23.25B
Average	25.70x	6.38x	20.61x	1.2%	34.06B
Weighted average by Cap.	31.63x	6.26x	20.27x	1.21%