Valuation PNE AG

Stocks

Market Closed - Xetra Other stock markets 11:35:28 2026-07-09 EDT			5-day change	1st Jan Change
10.70 ^EUR	+1.33%		-0.93%	+5.94%

07-07	PNE Sells 10.8-MW Wind Project in France	MT
06-29	PNE Secures Two Wind Projects in Germany	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	819.7	-	-
Change	-	152.66%	-35.18%	-19.66%	-8.84%	5.94%	-	-
Enterprise Value (EV) ¹	1,014	2,081	1,742	1,658	1,492	1,476	1,420	1,414
Change	-	105.26%	-16.31%	-4.82%	-9.98%	-1.07%	-3.84%	-0.39%
P/E	25.6x	107x	-106x	-61.6x	-18x	41.7x	35.7x	38.2x
PBR	2.81x	6.86x	4.99x	4.29x	4.97x	4.61x	4.12x	3.63x
PEG	-	-2.7x	1x	-1.6x	-0x	-0x	2.1x	-5.73x
Capitalization / Revenue	5.48x	12.9x	8.69x	4.03x	3.36x	2.34x	2.37x	2.54x
EV / Revenue	8.61x	16.5x	14.3x	7.88x	6.48x	4.21x	4.11x	4.38x
EV / EBITDA	31x	58.8x	43.6x	24x	27x	14.4x	13.7x	14.2x
EV / EBIT	109x	337x	304x	47.2x	116x	25.6x	23.3x	25.1x
EV / FCF	-11.4x	-19.9x	-9.09x	-7.85x	-9.7x	17.4x	35x	125x
FCF Yield	-8.78%	-5.03%	-11%	-12.7%	-10.3%	5.76%	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%	-	0.37%	0.37%	0.37%
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	10.70	10.70	10.70
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PNE AG	41.14x	4.18x	14.28x	0.38%	922M
VESTAS WIND SYSTEMS A/S	21.22x	1.01x	8.21x	0.93%	26.3B
GOLDWIND SCIENCE&TECHNOLOGY CO., LTD.	20.99x	1.17x	10.2x	1.29%	11.65B
SUZLON ENERGY LIMITED	31.03x	4.15x	22.73x	0.42%	7.62B
DAJIN HEAVY INDUSTRY CO.,LTD.	16.89x	4.13x	15.52x	0.98%	4.98B
SANY RENEWABLE ENERGY CO.,LTD.	14.01x	0.57x	7.59x	3.72%	3.24B
TITAN WIND ENERGY (SUZHOU) CO.,LTD	19.61x	-	-	0.66%	1.99B
INOX WIND LIMITED	21.98x	2.42x	11.4x	-	1.49B
Average	23.36x	2.52x	12.85x	1.2%	7.28B
Weighted average by Cap.	21.97x	1.81x	11.38x	1.08%