Valuation Messer Tehnogas AD

Stocks

End-of-day quote Belgrade S.E. Other stock markets 2026-07-13			5-day change	1st Jan Change
33,900.00 ^RSD	0.00%		0.00%	-9.12%

25-04-30	Messer Tehnogas AD Reports Earnings Results for the Full Year Ended December 31, 2024	CI
24-12-09	Messer Tehnogas AD Announces CEO Changes	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Market Cap ¹	14,118	14,513	16,276	12,931	16,423	36,742
Change	-	2.8%	12.14%	-20.55%	27%	123.73%
Enterprise Value (EV) ¹	9,037	8,876	9,971	8,384	9,217	25,959
Change	-	-1.79%	12.34%	-15.92%	9.94%	181.64%
P/E	6.1x	6.07x	5.06x	5.64x	4.62x	7.41x
PBR	0.69x	0.66x	0.66x	0.49x	0.55x	1.08x
PEG	-	1.83x	0.1x	-0.2x	0.1x	0.2x
Capitalization / Revenue	1.17x	1.15x	1.1x	0.78x	0.77x	1.72x
EV / Revenue	0.75x	0.7x	0.67x	0.51x	0.43x	1.21x
EV / EBITDA	2.21x	2.06x	1.93x	1.71x	1.33x	3.5x
EV / EBIT	3.35x	3.17x	2.68x	2.55x	1.87x	4.52x
EV / FCF	36.8x	10.4x	8.31x	-5.46x	4.07x	7.88x
FCF Yield	2.72%	9.61%	12%	-18.3%	24.6%	12.7%
Dividend per Share ²	-	425	-	-	-	1,115
Rate of return	-	3.04%	-	-	-	3.15%
EPS ²	2,232	2,306	3,101	2,211	3,431	4,782
Distribution rate	-	18.4%	-	-	-	23.3%
Net sales ¹	12,058	12,612	14,806	16,584	21,417	21,389
EBITDA ¹	4,090	4,318	5,179	4,895	6,907	7,420
EBIT ¹	2,698	2,802	3,724	3,284	4,926	5,748
Net income ¹	2,314	2,391	3,214	2,292	3,557	4,958
Net Debt ¹	-5,081	-5,637	-6,304	-4,547	-7,206	-10,783
Reference price ²	13,619.00	14,000.00	15,700.00	12,474.00	15,842.00	35,443.00
Nbr of stocks (in thousands)	1,037	1,037	1,037	1,037	1,037	1,037
Announcement Date	5/4/20	4/28/21	5/4/23	5/4/23	5/7/24	4/30/25

¹RSD in Million²RSD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MESSER TEHNOGAS AD	-	-	-	-	343M
LINDE PLC	31.21x	7.24x	18.35x	1.25%	237B
AIR PRODUCTS & CHEMICALS, INC.	22.55x	6.49x	15.3x	2.45%	65.83B
PERIC SPECIAL GASES CO., LTD.	207.44x	-	-	-	19.6B
NIPPON SANSO HOLDINGS CORPORATION	19.15x	2.31x	9.33x	1.1%	16.02B
GUANGZHOU GUANGGANG GASES & ENERGY CO.,LTD.	109.87x	16.87x	49x	0.32%	7.35B
SOL S.P.A.	30.86x	3.2x	12.43x	0.79%	6.51B
LINDE INDIA LIMITED	107.84x	23.02x	63.91x	0.21%	6.29B
JIANGSU NATA OPTO-ELECTRONIC MATERIAL CO., LTD.	86.95x	-	-	-	5.85B
AIR WATER INC.	10.78x	0.84x	7.49x	2.97%	3.57B
Average	69.63x	8.57x	25.12x	1.3%	36.87B
Weighted average by Cap.	42.08x	7.22x	18.61x	1.44%