|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 284.00 EUR | 0.00% |
|
-1.39% | +10.94% |
| 04-03 | Logwin AG announces Annual dividend, payable on April 20, 2026 | CI |
| 03-09 | Logwin Ag Proposes Distribution for the Fiscal Year 2025 | CI |
Company Valuation: Logwin AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 789.5 | 777.4 | 742.8 | 691 | 737.1 | 817.7 | - | - |
| Change | - | -1.53% | -4.44% | -6.98% | 6.67% | 10.94% | - | - |
| Enterprise Value (EV) 1 | 621.1 | 495.7 | 387.4 | 317.8 | 352.4 | 423.5 | 409 | 393.9 |
| Change | - | -20.2% | -21.85% | -17.95% | 10.87% | 20.18% | -3.43% | -3.68% |
| P/E | 12.6x | 10.8x | 9.37x | 10.7x | 12.1x | 14.8x | 16.5x | 16.3x |
| PBR | - | 2.26x | 2.12x | 1.84x | 1.86x | 1.98x | 1.88x | 1.79x |
| PEG | - | 0.7x | 0.96x | -0.6x | -2.15x | -1.59x | -1.6x | 9.73x |
| Capitalization / Revenue | 0.43x | 0.34x | 0.59x | 0.48x | 0.54x | 0.59x | 0.58x | 0.57x |
| EV / Revenue | 0.34x | 0.22x | 0.31x | 0.22x | 0.26x | 0.31x | 0.29x | 0.27x |
| EV / EBITDA | 4.73x | 3.34x | 3.02x | 2.68x | 3.08x | 3.98x | 4.17x | 3.98x |
| EV / EBIT | 6.75x | 4.57x | 4.22x | 3.8x | 4.28x | 5.81x | 6.34x | 6.04x |
| EV / FCF | - | - | - | 3.04x | - | 10.1x | 10.5x | 10.1x |
| FCF Yield | - | - | - | 32.9% | - | 9.92% | 9.54% | 9.9% |
| Dividend per Share 2 | 6 | - | 14 | - | 12.8 | 10 | 10 | 10 |
| Rate of return | 2.19% | - | 5.43% | - | 5% | 3.52% | 3.52% | 3.52% |
| EPS 2 | 21.8 | 25.09 | 27.54 | 22.41 | 21.15 | 19.18 | 17.18 | 17.47 |
| Distribution rate | 27.5% | - | 50.8% | - | 60.5% | 52.1% | 58.2% | 57.2% |
| Net sales 1 | 1,852 | 2,259 | 1,258 | 1,442 | 1,362 | 1,380 | 1,408 | 1,436 |
| EBITDA 1 | 131.2 | 148.4 | 128.1 | 118.5 | 114.4 | 106.3 | 98.07 | 99 |
| EBIT 1 | 91.99 | 108.5 | 91.75 | 83.57 | 82.42 | 72.85 | 64.46 | 65.25 |
| Net income 1 | 62.8 | 72.25 | 79.29 | 64.52 | 60.9 | 55.22 | 49.47 | 50.3 |
| Net Debt 1 | -168.4 | -281.7 | -355.5 | -373.2 | -384.7 | -394.2 | -408.7 | -423.8 |
| Reference price 2 | 274.00 | 270.00 | 258.00 | 240.00 | 256.00 | 284.00 | 284.00 | 284.00 |
| Nbr of stocks (in thousands) | 2,881 | 2,879 | 2,879 | 2,879 | 2,879 | 2,879 | - | - |
| Announcement Date | 3/3/22 | 2/28/23 | 3/11/24 | 3/19/25 | 3/8/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.81x | 0.31x | 3.98x | 3.52% | 936M | |
| 16.08x | 1.28x | 9.37x | 5.77% | 96.62B | |
| 16.86x | 1.03x | 7.56x | 3.44% | 72.62B | |
| 25.99x | 1.91x | 18.14x | 0.93% | 23.31B | |
| 19.82x | 0.71x | 8.17x | -.--% | 11.29B | |
| 25.96x | 2.47x | 9.23x | -.--% | 8.86B | |
| 15.43x | 0.71x | 7.98x | 3.4% | 5.85B | |
| 27.17x | 0.54x | 7.88x | -.--% | 5.71B | |
| 8.35x | 0.27x | 5.22x | 8.47% | 5.2B | |
| Average | 18.94x | 1.02x | 8.61x | 2.84% | 25.6B | |
| Weighted average by Cap. | 17.97x | 1.22x | 9.43x | 3.89% |
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
- TGHN Stock
- Valuation Logwin AG
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
