|
Market Closed -
Xetra
11:35:11 2026-11-06 EST
|
5-day change | 1st Jan Change | ||
| 111.20 EUR | -2.80% |
|
-1.94% | -18.11% |
| 11-06 | Krones AG : Jefferies maintains a Buy rating | ZD |
| 11-06 | Krones: A credible reset, but patience required |  |
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 | 3,513 | - | - |
| Change | - | 9.49% | 6.48% | 7.33% | 13.17% | -18.11% | - | - |
| Enterprise Value (EV) 1 | 2,652 | 2,795 | 3,285 | 3,528 | 3,929 | 3,089 | 2,888 | 2,751 |
| Change | - | 5.43% | 17.51% | 7.41% | 11.37% | -21.4% | -6.49% | -4.73% |
| P/E | 21.5x | 17.7x | 15.7x | 13.7x | 14.4x | 11x | 10.7x | 9.86x |
| PBR | 2.18x | 2.08x | 2.06x | 1.97x | 2.02x | 1.49x | 1.36x | 1.24x |
| PEG | - | 0.5x | 0.8x | 0.6x | 1.86x | 1.54x | 3.85x | 1.19x |
| Capitalization / Revenue | 0.83x | 0.79x | 0.75x | 0.72x | 0.76x | 0.62x | 0.6x | 0.57x |
| EV / Revenue | 0.73x | 0.66x | 0.7x | 0.67x | 0.69x | 0.54x | 0.49x | 0.45x |
| EV / EBITDA | 8.48x | 7.49x | 7.18x | 6.57x | 6.52x | 4.95x | 4.45x | 3.99x |
| EV / EBIT | 15.5x | 12.1x | 11.3x | 9.57x | 9.42x | 7.12x | 6.44x | 5.68x |
| EV / FCF | 13.2x | 7.75x | -131x | 13x | 15x | 15.1x | 11.7x | 10.9x |
| FCF Yield | 7.57% | 12.9% | -0.76% | 7.68% | 6.65% | 6.64% | 8.53% | 9.21% |
| Dividend per Share 2 | 1.4 | 1.75 | 2.2 | 2.6 | 2.8 | 3.077 | 3.205 | 3.483 |
| Rate of return | 1.46% | 1.67% | 1.97% | 2.17% | 2.06% | 2.77% | 2.88% | 3.13% |
| EPS 2 | 4.47 | 5.92 | 7.11 | 8.77 | 9.45 | 10.13 | 10.41 | 11.27 |
| Distribution rate | 31.3% | 29.6% | 30.9% | 29.6% | 29.6% | 30.4% | 30.8% | 30.9% |
| Net sales 1 | 3,634 | 4,209 | 4,721 | 5,294 | 5,664 | 5,699 | 5,867 | 6,115 |
| EBITDA 1 | 312.6 | 373.3 | 457.3 | 537.1 | 602.3 | 623.8 | 649.3 | 690.1 |
| EBIT 1 | 170.9 | 230.4 | 291 | 368.6 | 417.1 | 433.6 | 448.7 | 484.6 |
| Net income 1 | 141.4 | 187 | 224.5 | 276.9 | 298.7 | 320 | 328.1 | 355.8 |
| Net Debt 1 | -378.3 | -521.9 | -247.2 | -263 | -361.1 | -424.6 | -625.2 | -761.8 |
| Reference price 2 | 95.90 | 105.00 | 111.80 | 120.00 | 135.80 | 111.20 | 111.20 | 111.20 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 10.98x | 0.54x | 4.95x | 2.77% | 3.92B | |
| 29.55x | 5.08x | 18.11x | 0.9% | 116B | |
| 30.46x | 4.77x | 18.2x | 1.76% | 87.19B | |
| 30.31x | 3.48x | 19.96x | 0.68% | 67.45B | |
| 41.64x | 6.51x | 28.68x | 1.84% | 60.8B | |
| 31.18x | 6.44x | 18.86x | -.--% | 46.33B | |
| 22.84x | 1.96x | 14.13x | 2.06% | 33.24B | |
| 23.38x | 4.3x | 16.22x | 0.1% | 31.87B | |
| 21.93x | 4.17x | 14.33x | 2.73% | 31.03B | |
| 22.44x | 3.25x | 13.99x | 1.04% | 27.11B | |
| Average | 26.47x | 4.05x | 16.74x | 1.39% | 50.47B | |
| Weighted average by Cap. | 29.59x | 4.67x | 18.78x | 1.21% |
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
