Valuation PNE AG

Stocks

Market Closed - Xetra Other stock markets 11:35:28 2026-07-24 EDT			5-day change	1st Jan Change
10.66 ^EUR	-0.37%		-1.30%	+5.54%

07-20	PNE Receives Permits for Five Wind Projects in Germany	MT
07-13	PNE AG Among Winning Developers for French Wind Farm Tender	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	645	1,630	1,056	848.8	773.7	816.6	-	-
Change	-	152.66%	-35.18%	-19.66%	-8.84%	5.54%	-	-
Enterprise Value (EV) ¹	1,014	2,081	1,742	1,658	1,492	1,473	1,417	1,411
Change	-	105.26%	-16.31%	-4.82%	-9.98%	-1.27%	-3.84%	-0.39%
P/E	25.6x	107x	-106x	-61.6x	-18x	41.5x	35.5x	38.1x
PBR	2.81x	6.86x	4.99x	4.29x	4.97x	4.59x	4.11x	3.62x
PEG	-	-2.7x	1x	-1.6x	-0x	-0x	2.1x	-5.72x
Capitalization / Revenue	5.48x	12.9x	8.69x	4.03x	3.36x	2.33x	2.36x	2.53x
EV / Revenue	8.61x	16.5x	14.3x	7.88x	6.48x	4.2x	4.1x	4.37x
EV / EBITDA	31x	58.8x	43.6x	24x	27x	14.4x	13.6x	14.1x
EV / EBIT	109x	337x	304x	47.2x	116x	25.5x	23.3x	25x
EV / FCF	-11.4x	-19.9x	-9.09x	-7.85x	-9.7x	17.3x	34.9x	124x
FCF Yield	-8.78%	-5.03%	-11%	-12.7%	-10.3%	5.77%	2.86%	0.8%
Dividend per Share ²	0.04	0.04	0.04	0.04	-	0.04	0.04	0.04
Rate of return	0.47%	0.19%	0.29%	0.36%	-	0.38%	0.38%	0.38%
EPS ²	0.33	0.2	-0.13	-0.18	-0.56	0.2567	0.3	0.28
Distribution rate	12.1%	20%	-30.8%	-22.2%	-	15.6%	13.3%	14.3%
Net sales ¹	117.7	126.2	121.5	210.4	230.2	351	345.3	323.2
EBITDA ¹	32.7	35.4	39.9	69	55.3	102.6	104	99.87
EBIT ¹	9.265	6.173	5.738	35.1	12.9	57.68	60.92	56.38
Net income ¹	25.13	14.9	-9.554	-13.4	-47.4	19.75	22.77	21.39
Net Debt ¹	368.8	451.2	685.1	808.9	718.6	656.7	600.1	594.5
Reference price ²	8.45	21.35	13.84	11.08	10.10	10.66	10.66	10.66
Nbr of stocks (in thousands)	76,337	76,337	76,337	76,603	76,603	76,603	-	-
Announcement Date	3/30/22	3/29/23	3/27/24	3/27/25	3/25/26	-	-	-

¹EUR in Million²EUR

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.($)
PNE AG	41.53x	4.2x	14.35x	0.38%	930M
VESTAS WIND SYSTEMS A/S	20.98x	0.99x	8.1x	0.94%	25.96B
GOLDWIND SCIENCE&TECHNOLOGY CO., LTD.	17.74x	1x	8.78x	1.57%	9.91B
SUZLON ENERGY LIMITED	30.54x	4.08x	22.36x	0.42%	7.46B
DAJIN HEAVY INDUSTRY CO.,LTD.	13.81x	3.14x	13.18x	1.2%	4.03B
SANY RENEWABLE ENERGY CO.,LTD.	14.25x	0.58x	7.75x	3.66%	3.31B
TITAN WIND ENERGY (SUZHOU) CO.,LTD	15.79x	-	-	0.82%	1.61B
INOX WIND LIMITED	20.45x	2.23x	10.47x	-	1.38B
Average	21.89x	2.32x	12.14x	1.29%	6.82B
Weighted average by Cap.	20.94x	1.66x	10.77x	1.16%