|
Real-time Estimate
Tradegate
09:56:36 2026-09-30 EDT
|
5-day change | 1st Jan Change | ||
| 106.40 EUR | -1.30% |
|
-0.93% | -21.65% |
| 09-23 | Krones keeps falling, Bernstein offers little hope for 2027 | DP |
| 09-22 | Krones AG : Bernstein revises his opinion and turns to Neutral | ZD |
Company Valuation: Krones AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,030 | 3,317 | 3,532 | 3,791 | 4,290 | 3,406 | - | - |
| Change | - | 9.49% | 6.48% | 7.33% | 13.17% | -20.62% | - | - |
| Enterprise Value (EV) 1 | 2,652 | 2,795 | 3,285 | 3,528 | 3,929 | 2,877 | 2,740 | 2,594 |
| Change | - | 5.43% | 17.51% | 7.41% | 11.37% | -26.78% | -4.75% | -5.31% |
| P/E | 21.5x | 17.7x | 15.7x | 13.7x | 14.4x | 10.7x | 9.76x | 8.86x |
| PBR | 2.18x | 2.08x | 2.06x | 1.97x | 2.02x | 1.44x | 1.31x | 1.18x |
| PEG | - | 0.5x | 0.8x | 0.6x | 1.86x | 1.56x | 1.04x | 0.9x |
| Capitalization / Revenue | 0.83x | 0.79x | 0.75x | 0.72x | 0.76x | 0.59x | 0.56x | 0.53x |
| EV / Revenue | 0.73x | 0.66x | 0.7x | 0.67x | 0.69x | 0.5x | 0.45x | 0.4x |
| EV / EBITDA | 8.48x | 7.49x | 7.18x | 6.57x | 6.52x | 4.57x | 4.05x | 3.55x |
| EV / EBIT | 15.5x | 12.1x | 11.3x | 9.57x | 9.42x | 6.6x | 5.77x | 4.97x |
| EV / FCF | 13.2x | 7.75x | -131x | 13x | 15x | 14.1x | 11.1x | 9.84x |
| FCF Yield | 7.57% | 12.9% | -0.76% | 7.68% | 6.65% | 7.1% | 9.03% | 10.2% |
| Dividend per Share 2 | 1.4 | 1.75 | 2.2 | 2.6 | 2.8 | 3.083 | 3.323 | 3.629 |
| Rate of return | 1.46% | 1.67% | 1.97% | 2.17% | 2.06% | 2.86% | 3.08% | 3.37% |
| EPS 2 | 4.47 | 5.92 | 7.11 | 8.77 | 9.45 | 10.1 | 11.05 | 12.16 |
| Distribution rate | 31.3% | 29.6% | 30.9% | 29.6% | 29.6% | 30.5% | 30.1% | 29.8% |
| Net sales 1 | 3,634 | 4,209 | 4,721 | 5,294 | 5,664 | 5,775 | 6,061 | 6,410 |
| EBITDA 1 | 312.6 | 373.3 | 457.3 | 537.1 | 602.3 | 630.1 | 676.2 | 729.9 |
| EBIT 1 | 170.9 | 230.4 | 291 | 368.6 | 417.1 | 435.9 | 474.6 | 521.7 |
| Net income 1 | 141.4 | 187 | 224.5 | 276.9 | 298.7 | 319.9 | 350 | 386.5 |
| Net Debt 1 | -378.3 | -521.9 | -247.2 | -263 | -361.1 | -529 | -665.7 | -811.3 |
| Reference price 2 | 95.90 | 105.00 | 111.80 | 120.00 | 135.80 | 107.80 | 107.80 | 107.80 |
| Nbr of stocks (in thousands) | 31,593 | 31,593 | 31,593 | 31,593 | 31,593 | 31,593 | - | - |
| Announcement Date | 3/21/22 | 3/24/23 | 3/23/24 | 3/19/25 | 3/20/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.68x | 0.5x | 4.57x | 2.86% | 3.86B | |
| 31.02x | 5.4x | 19.55x | 0.83% | 122B | |
| 34.67x | 5.45x | 20.65x | 1.55% | 96.9B | |
| 42.25x | 8.56x | 25.06x | -.--% | 61.4B | |
| 26.92x | 3.08x | 17.81x | 0.77% | 58.81B | |
| 39.58x | 6.16x | 27.17x | 1.96% | 57.33B | |
| 26.77x | 4.92x | 17.21x | 2.25% | 34.98B | |
| 30.18x | 4.03x | 15.22x | 0.11% | 29.67B | |
| 20.39x | 1.74x | 12.55x | 2.3% | 29.67B | |
| 20.22x | 3.48x | 11.13x | 1.51% | 28.14B | |
| Average | 28.27x | 4.33x | 17.09x | 1.41% | 52.31B | |
| Weighted average by Cap. | 31.83x | 5.15x | 19.68x | 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
- KRN Stock
- Valuation Krones AG
Select your edition
All financial news and data tailored to specific country editions
