|
Market Closed -
Xetra
12:35:29 2026-10-27 EDT
|
After hours 16:10:53 | |||
| 9.240 EUR | +0.43% |
|
9.340 | +1.08% |
Company Valuation: Leifheit AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 327.7 | 128.6 | 154.6 | 148.8 | 138.8 | 84.03 | - | - |
| Change | - | -60.74% | 20.19% | -3.74% | -6.72% | -39.47% | - | - |
| Enterprise Value (EV) 1 | 354.2 | 140.8 | 166.6 | 109.1 | 107.9 | 65.66 | 66.03 | 65.5 |
| Change | - | -60.25% | 18.27% | -34.49% | -1.09% | -39.16% | 0.56% | -0.81% |
| P/E | 24.7x | 104x | 47.8x | 18.6x | 22.4x | -27.1x | 15x | 8.85x |
| PBR | 3.14x | 1.14x | 1.49x | 1.5x | 1.49x | 1.07x | 1.09x | 1.09x |
| PEG | - | -1.1x | 0x | 0x | -1.1x | 0x | -0x | 0.1x |
| Capitalization / Revenue | 1.14x | 0.51x | 0.6x | 0.57x | 0.6x | 0.38x | 0.36x | 0.35x |
| EV / Revenue | 1.23x | 0.56x | 0.64x | 0.42x | 0.46x | 0.29x | 0.29x | 0.27x |
| EV / EBITDA | 12.7x | 13.7x | 11.1x | 5.51x | 5.96x | 13.8x | 3.81x | 2.86x |
| EV / EBIT | 17.6x | 50.8x | 27.7x | 9.02x | 10.8x | -11.8x | 7.45x | 4.53x |
| EV / FCF | 37.1x | 16.1x | 13.8x | 7.68x | 16.9x | -33.7x | 9.09x | 5.44x |
| FCF Yield | 2.7% | 6.23% | 7.25% | 13% | 5.93% | -2.97% | 11% | 18.4% |
| Dividend per Share 2 | 1.05 | 0.7 | 0.95 | 1.15 | 0.5 | 1.2 | 1.2 | 1 |
| Rate of return | 2.85% | 5.18% | 5.85% | 7.26% | 3.29% | 13% | 13% | 10.9% |
| EPS 2 | 1.49 | 0.13 | 0.34 | 0.85 | 0.68 | -0.34 | 0.6133 | 1.04 |
| Distribution rate | 70.5% | 538% | 279% | 135% | 73.5% | -353% | 196% | 96.2% |
| Net sales 1 | 288.3 | 251.5 | 258.3 | 259.2 | 232.6 | 223.2 | 231.6 | 241.5 |
| EBITDA 1 | 27.89 | 10.28 | 15 | 19.8 | 18.1 | 4.767 | 17.33 | 22.93 |
| EBIT 1 | 20.07 | 2.774 | 6.015 | 12.1 | 10 | -5.55 | 8.867 | 14.47 |
| Net income 1 | 14.18 | 1.208 | 3.203 | 8 | 6.2 | -3.167 | 5.6 | 9.5 |
| Net Debt 1 | 26.52 | 12.18 | 11.94 | -39.72 | -30.91 | -18.37 | -18 | -18.53 |
| Reference price 2 | 36.800 | 13.520 | 16.250 | 15.850 | 15.200 | 9.200 | 9.200 | 9.200 |
| Nbr of stocks (in thousands) | 9,513 | 9,515 | 9,515 | 9,390 | 9,134 | 9,134 | - | - |
| Announcement Date | 3/29/22 | 3/29/23 | 3/27/24 | 4/9/25 | 3/30/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -35.38x | 0.29x | 11.22x | 13.04% | 93.97M | |
| 18.96x | 3.32x | 11.97x | 3.95% | 46.49B | |
| 28.43x | 4.3x | 18.36x | 1.17% | 25B | |
| 15.41x | 2.02x | 11.15x | 5.94% | 10.49B | |
| 14.18x | 1.64x | 9.32x | 3.98% | 4.85B | |
| 20.05x | 0.98x | 7.46x | 1.84% | 3.25B | |
| 13.47x | 1.47x | 8.85x | 11.01% | 2.99B | |
| 34.9x | 4.29x | 23.37x | - | 2.9B | |
| 28.44x | 1.23x | 19.74x | 3.7% | 1.89B | |
| Average | 15.38x | 2.17x | 13.49x | 5.58% | 10.88B | |
| Weighted average by Cap. | 21.23x | 3.20x | 13.62x | 3.59% |
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
- LEI Stock
- Valuation Leifheit AG
Select your edition
All financial news and data tailored to specific country editions
