|
Market Closed -
Xetra
11:35:18 2026-09-28 EDT
|
After hours 15:58:00 | |||
| 12.40 EUR | -0.80% |
|
12.42 | +0.20% |
| 08-07 | Leifheit Aktiengesellschaft, H1 2026 Earnings Call, Aug 06, 2026 | |
| 08-06 | Leifheit Feels Consumers Pulling Back | DP |
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 | 113.3 | - | - |
| Change | - | -60.74% | 20.19% | -3.74% | -6.72% | -18.42% | - | - |
| Enterprise Value (EV) 1 | 354.2 | 140.8 | 166.6 | 109.1 | 107.9 | 93.56 | 93.16 | 92.02 |
| Change | - | -60.25% | 18.27% | -34.49% | -1.09% | -13.31% | -0.43% | -1.22% |
| P/E | 24.7x | 104x | 47.8x | 18.6x | 22.4x | -208x | 19x | 11.9x |
| PBR | 3.14x | 1.14x | 1.49x | 1.5x | 1.49x | 1.41x | 1.43x | 1.42x |
| PEG | - | -1.1x | 0x | 0x | -1.1x | 2x | -0x | 0.2x |
| Capitalization / Revenue | 1.14x | 0.51x | 0.6x | 0.57x | 0.6x | 0.49x | 0.47x | 0.46x |
| EV / Revenue | 1.23x | 0.56x | 0.64x | 0.42x | 0.46x | 0.41x | 0.39x | 0.37x |
| EV / EBITDA | 12.7x | 13.7x | 11.1x | 5.51x | 5.96x | 11.1x | 5.16x | 3.96x |
| EV / EBIT | 17.6x | 50.8x | 27.7x | 9.02x | 10.8x | 936x | 9.84x | 6.29x |
| EV / FCF | 37.1x | 16.1x | 13.8x | 7.68x | 16.9x | - | 11.6x | 8.96x |
| FCF Yield | 2.7% | 6.23% | 7.25% | 13% | 5.93% | - | 8.59% | 11.2% |
| Dividend per Share 2 | 1.05 | 0.7 | 0.95 | 1.15 | 0.5 | 1.2 | 1.2 | 1.2 |
| Rate of return | 2.85% | 5.18% | 5.85% | 7.26% | 3.29% | 9.6% | 9.6% | 9.6% |
| EPS 2 | 1.49 | 0.13 | 0.34 | 0.85 | 0.68 | -0.06 | 0.6567 | 1.053 |
| Distribution rate | 70.5% | 538% | 279% | 135% | 73.5% | -2,000% | 183% | 114% |
| Net sales 1 | 288.3 | 251.5 | 258.3 | 259.2 | 232.6 | 229 | 238.7 | 247 |
| EBITDA 1 | 27.89 | 10.28 | 15 | 19.8 | 18.1 | 8.467 | 18.07 | 23.27 |
| EBIT 1 | 20.07 | 2.774 | 6.015 | 12.1 | 10 | 0.1 | 9.467 | 14.63 |
| Net income 1 | 14.18 | 1.208 | 3.203 | 8 | 6.2 | -0.6 | 6.033 | 9.6 |
| Net Debt 1 | 26.52 | 12.18 | 11.94 | -39.72 | -30.91 | -19.7 | -20.1 | -21.23 |
| Reference price 2 | 36.80 | 13.52 | 16.25 | 15.85 | 15.20 | 12.50 | 12.50 | 12.50 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -208.33x | 0.41x | 11.16x | 9.6% | 130M | |
| 16.93x | 3.04x | 10.97x | 4.41% | 41.24B | |
| 26.03x | 3.95x | 16.89x | 1.28% | 22.86B | |
| 14.68x | 1.97x | 10.74x | 6.1% | 10.13B | |
| 13.38x | 1.57x | 8.9x | 4.23% | 4.57B | |
| 14.57x | 1.68x | 10.04x | 10.12% | 3.45B | |
| 18.76x | 0.91x | 6.87x | 1.96% | 3.04B | |
| 32.18x | 3.96x | 21.58x | - | 2.67B | |
| Average | -8.98x | 2.19x | 12.14x | 5.39% | 11.01B | |
| Weighted average by Cap. | 18.95x | 2.97x | 12.52x | 3.92% |
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
