|
Real-time Estimate
Tradegate
10:37:09 2026-10-28 EDT
|
5-day change | 1st Jan Change | ||
| 37.48 EUR | +0.33% |
|
+0.54% | +32.80% |
| 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 | 929.8 | - | - |
| Change | - | -32.98% | 1.82% | -13.07% | 34.35% | 32.45% | - | - |
| Enterprise Value (EV) 1 | 1,385 | 1,204 | 1,107 | 1,064 | 1,246 | 1,482 | 1,395 | 1,322 |
| Change | - | -13.09% | -8.01% | -3.91% | 17.12% | 18.91% | -5.87% | -5.21% |
| P/E | 18.4x | -11.4x | 10.8x | 9.81x | 10.2x | 7.64x | 9.54x | 8.98x |
| 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 | 1.44x |
| Capitalization / Revenue | 0.51x | 0.33x | 0.33x | 0.3x | 0.4x | 0.46x | 0.45x | 0.44x |
| EV / Revenue | 0.8x | 0.67x | 0.61x | 0.62x | 0.72x | 0.73x | 0.68x | 0.62x |
| EV / EBITDA | 6.28x | 4.59x | 4.29x | 4.71x | 5.62x | 4.67x | 4.96x | 4.54x |
| EV / EBIT | 12x | 9.01x | 7.4x | 8.4x | 9.81x | 6.95x | 7.93x | 7.2x |
| EV / FCF | 33.8x | 19.5x | 7.09x | 11.5x | 13.9x | 38x | 9.68x | 11.1x |
| FCF Yield | 2.96% | 5.13% | 14.1% | 8.72% | 7.19% | 2.63% | 10.3% | 9.04% |
| 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% | 4.79% | 4.16% | 4.44% |
| 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 | 37.35 | 37.35 | 37.35 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.64x | 0.73x | 4.67x | 4.79% | 1.04B | |
| 25.41x | - | - | -.--% | 1,160B | |
| 25.97x | 2.09x | 12.99x | 1.06% | 159B | |
| 22.29x | 3.84x | 13x | 1.86% | 88.66B | |
| 24.1x | 5.16x | 17.62x | 2.37% | 78.58B | |
| 26.19x | 1.98x | 14.94x | 0.85% | 75.07B | |
| 9.86x | 3.99x | 18.11x | 2.36% | 69.44B | |
| 18.29x | 1.44x | 10.25x | 1.36% | 61.35B | |
| 53.76x | 3.27x | 16.77x | 2.31% | 29.99B | |
| Average | 23.72x | 2.81x | 13.54x | 1.89% | 191.54B | |
| Weighted average by Cap. | 24.88x | 3.00x | 14.41x | 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
