|
Market Closed -
Xetra
12:35:10 2026-10-29 EDT
|
After hours 15:05:35 | |||
| 36.45 EUR | -2.15% |
|
36.48 | +0.07% |
| 10-19 | Metzler Research Boosts Indus Holding PT, Affirms Buy Rating | MT |
| 10-08 | Indus Holding very weak, seven-year high moves further out of reach | DP |
Company Valuation: INDUS Holding AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 880.8 | 590.4 | 601.1 | 522.5 | 702.1 | 907.4 | - | - |
| Change | - | -32.98% | 1.82% | -13.07% | 34.35% | 29.26% | - | - |
| Enterprise Value (EV) 1 | 1,385 | 1,204 | 1,107 | 1,064 | 1,246 | 1,459 | 1,372 | 1,300 |
| Change | - | -13.09% | -8.01% | -3.91% | 17.12% | 17.11% | -5.96% | -5.29% |
| P/E | 18.4x | -11.4x | 10.8x | 9.81x | 10.2x | 7.62x | 9.52x | 8.96x |
| PBR | 1.12x | 0.86x | 0.84x | 0.78x | 1x | 1.12x | 1.05x | 0.97x |
| PEG | - | 0x | -0x | 20.21x | 0.3x | 0.1x | -0.5x | 1.43x |
| Capitalization / Revenue | 0.51x | 0.33x | 0.33x | 0.3x | 0.4x | 0.45x | 0.44x | 0.43x |
| EV / Revenue | 0.8x | 0.67x | 0.61x | 0.62x | 0.72x | 0.72x | 0.67x | 0.61x |
| EV / EBITDA | 6.28x | 4.59x | 4.29x | 4.71x | 5.62x | 4.6x | 4.88x | 4.46x |
| EV / EBIT | 12x | 9.01x | 7.4x | 8.4x | 9.81x | 6.85x | 7.8x | 7.07x |
| EV / FCF | 33.8x | 19.5x | 7.09x | 11.5x | 13.9x | 37.5x | 9.52x | 10.9x |
| FCF Yield | 2.96% | 5.13% | 14.1% | 8.72% | 7.19% | 2.67% | 10.5% | 9.19% |
| Dividend per Share 2 | 1.05 | 0.8 | 1.2 | 1.2 | 1.3 | 1.788 | 1.554 | 1.66 |
| Rate of return | 3.21% | 3.64% | 5.37% | 5.91% | 4.61% | 4.8% | 4.17% | 4.46% |
| EPS 2 | 1.78 | -1.93 | 2.06 | 2.07 | 2.77 | 4.89 | 3.914 | 4.159 |
| Distribution rate | 59% | -41.5% | 58.3% | 58% | 46.9% | 36.6% | 39.7% | 39.9% |
| Net sales 1 | 1,742 | 1,804 | 1,802 | 1,722 | 1,735 | 2,027 | 2,045 | 2,122 |
| EBITDA 1 | 220.4 | 262.4 | 258.1 | 226.1 | 221.6 | 317 | 281 | 291.3 |
| EBIT 1 | 115.4 | 133.7 | 149.7 | 126.7 | 127 | 213.2 | 176 | 183.7 |
| Net income 1 | 46.81 | -51.82 | 55.44 | 53.71 | 69.03 | 122.2 | 97.63 | 103.6 |
| Net Debt 1 | 504.2 | 613.4 | 506.2 | 541.4 | 544 | 551.9 | 465 | 392.3 |
| Reference price 2 | 32.75 | 21.95 | 22.35 | 20.30 | 28.20 | 37.25 | 37.25 | 37.25 |
| Nbr of stocks (in thousands) | 26,896 | 26,896 | 26,896 | 25,741 | 24,896 | 24,896 | - | - |
| Announcement Date | 3/23/22 | 3/24/23 | 3/20/24 | 3/31/25 | 3/24/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.62x | 0.73x | 4.67x | 4.8% | 1.03B | |
| 25.47x | - | - | -.--% | 1,157B | |
| 26.28x | 2.04x | 12.38x | 1.08% | 159B | |
| 22.45x | 3.86x | 13.04x | 1.85% | 89.29B | |
| 24.06x | 5.16x | 17.58x | 2.32% | 78.62B | |
| 26.36x | 1.99x | 15.05x | 0.85% | 75.41B | |
| 9.88x | 4x | 18.14x | 2.35% | 69.58B | |
| 18.59x | 1.46x | 10.43x | 1.34% | 62.24B | |
| 52.18x | 3.18x | 16.33x | 2.38% | 29.11B | |
| Average | 23.65x | 2.80x | 13.45x | 1.89% | 191.33B | |
| Weighted average by Cap. | 24.93x | 2.99x | 14.25x | 0.53% |
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
- INH Stock
- Valuation INDUS Holding AG
Select your edition
All financial news and data tailored to specific country editions
