|
Real-time Estimate
Tradegate
14:14:24 2026-10-21 EDT
|
5-day change | 1st Jan Change | ||
| 0.0360 EUR | -4.00% |
|
+5.71% | -76.58% |
Company Valuation: Noratis AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 77.44 | 85.76 | 92.51 | 54.93 | 30.84 | 13.31 |
| Change | - | 10.74% | 7.87% | -40.63% | -43.86% | -56.85% |
| Enterprise Value (EV) 1 | 249.8 | 342.1 | 429.5 | 441.6 | 397.6 | 356.9 |
| Change | - | 36.96% | 25.52% | 2.83% | -9.97% | -10.23% |
| P/E | 8.95x | 25.8x | 9.77x | 6.67x | -2.9x | -0.41x |
| PBR | 1.46x | 1.16x | 1.14x | 0.64x | 0.54x | 0.22x |
| PEG | - | -0.4x | 0x | -0.5x | 0x | -0x |
| Capitalization / Revenue | 1.02x | 2.99x | 1.26x | 0.64x | 0.51x | 0.2x |
| EV / Revenue | 3.29x | 11.9x | 5.84x | 5.16x | 6.61x | 5.36x |
| EV / EBITDA | 15.7x | 37.9x | 26.8x | 29.5x | 40.4x | 66.2x |
| EV / EBIT | 15.9x | 39.6x | 27.1x | 29.7x | 40.7x | 66.8x |
| EV / FCF | -11.3x | -3.47x | -6.01x | -9.91x | 27.8x | 8.15x |
| FCF Yield | -8.85% | -28.9% | -16.6% | -10.1% | 3.6% | 12.3% |
| Dividend per Share 2 | 0.8 | 0.5 | 0.55 | - | - | - |
| Rate of return | 3.72% | 2.81% | 2.86% | - | - | - |
| EPS 2 | 2.401 | 0.69 | 1.966 | 1.709 | -2.21 | -3.74 |
| Distribution rate | 33.3% | 72.5% | 28% | - | - | - |
| Net sales 1 | 75.95 | 28.7 | 73.6 | 85.61 | 60.18 | 66.56 |
| EBITDA 1 | 15.95 | 9.032 | 16 | 14.98 | 9.837 | 5.394 |
| EBIT 1 | 15.76 | 8.633 | 15.83 | 14.85 | 9.76 | 5.343 |
| Net income 1 | 8.649 | 2.784 | 9.472 | 8.232 | -10.94 | -28.05 |
| Net Debt 1 | 172.4 | 256.4 | 337 | 386.7 | 366.8 | 343.6 |
| Reference price 2 | 21.5000 | 17.8000 | 19.2000 | 11.4000 | 6.4000 | 1.5400 |
| Nbr of stocks (in thousands) | 3,602 | 4,818 | 4,818 | 4,818 | 4,818 | 8,640 |
| Announcement Date | 4/30/20 | 5/10/21 | 5/11/22 | 6/22/23 | 5/27/24 | 6/13/25 |
1EUR in Million2EUR
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 572K | |
| 56.5x | - | - | - | 60.57B | |
| 12.39x | 4.35x | 11.16x | 3.89% | 39.21B | |
| 18.42x | 4.02x | 16.16x | 1.33% | 28.36B | |
| 8.29x | 1.49x | 8.37x | 4.27% | 27.6B | |
| 5.68x | 0.75x | 1.56x | 8.71% | 27.62B | |
| 14.17x | 3.12x | 14.93x | 2.47% | 26.09B | |
| 10x | 1.95x | 8.05x | 4.2% | 20.08B | |
| 7.75x | 2.79x | 6.51x | -.--% | 18.35B | |
| 7.46x | 0.83x | 3.01x | 3% | 19.07B | |
| Average | 15.63x | 2.41x | 8.72x | 3.48% | 26.7B | |
| Weighted average by Cap. | 21.24x | 2.59x | 9.20x | 3.66% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- NUVA Stock
- Valuation Noratis AG
Select your edition
All financial news and data tailored to specific country editions
