Valuation Sartorius AG Deutsche Boerse AG
Stocks
SRT3
DE0007165631
Advanced Medical Equipment & Technology
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 228.90 EUR | +1.73% |
|
+7.72% | -6.34% |
| 06-23 | SARTORIUS VORZUEGE : Goldman Sachs sticks Neutral | ZD |
| 06-23 | Goldman Cuts Sartorius Target to €229, Keeps 'Neutral' | DP |
Company Valuation: Sartorius AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 37,429 | 24,078 | 20,462 | 13,392 | 15,142 | 14,420 | - | - |
| Change | - | -35.67% | -15.02% | -34.55% | 13.07% | -4.77% | - | - |
| Enterprise Value (EV) 1 | 39,161 | 26,454 | 25,394 | 17,138 | 18,884 | 17,987 | 17,678 | 17,277 |
| Change | - | -32.45% | -4.01% | -32.51% | 10.18% | -4.75% | -1.71% | -2.27% |
| P/E | 127x | 37.2x | 111x | 176x | 110x | 60.2x | 47.2x | 39.8x |
| PBR | 32.3x | 13.9x | 11x | 5.37x | 6.31x | 5.33x | 4.81x | 4.44x |
| PEG | - | 0x | -1.6x | -3x | 1.3x | 0.9x | 1.7x | 2.1x |
| Capitalization / Revenue | 10.9x | 5.77x | 6.03x | 3.96x | 4.28x | 3.84x | 3.51x | 3.2x |
| EV / Revenue | 11.4x | 6.34x | 7.48x | 5.07x | 5.34x | 4.8x | 4.31x | 3.84x |
| EV / EBITDA | 33.3x | 18.8x | 26.4x | 18.1x | 18x | 16x | 14x | 12.1x |
| EV / EBIT | 43.4x | 24.8x | 50.4x | 43.7x | 34.8x | 26.9x | 22.3x | 18.7x |
| EV / FCF | 85.4x | 125x | 86.4x | 30.3x | 48.4x | 40.6x | 30.3x | 24x |
| FCF Yield | 1.17% | 0.8% | 1.16% | 3.3% | 2.07% | 2.46% | 3.3% | 4.17% |
| Dividend per Share 2 | 1.26 | 1.44 | 0.74 | 0.74 | 0.74 | 0.8213 | 0.9806 | 1.135 |
| Rate of return | 0.21% | 0.39% | 0.22% | 0.34% | 0.3% | 0.36% | 0.43% | 0.49% |
| EPS 2 | 4.67 | 9.92 | 3 | 1.22 | 2.25 | 3.811 | 4.867 | 5.77 |
| Distribution rate | 27% | 14.5% | 24.7% | 60.7% | 32.9% | 21.6% | 20.1% | 19.7% |
| Net sales 1 | 3,449 | 4,175 | 3,396 | 3,381 | 3,538 | 3,751 | 4,105 | 4,505 |
| EBITDA 1 | 1,175 | 1,410 | 962.7 | 945 | 1,052 | 1,123 | 1,266 | 1,424 |
| EBIT 1 | 903.2 | 1,065 | 503.9 | 392.6 | 542.6 | 667.8 | 791.2 | 923.3 |
| Net income 1 | 318.9 | 678.1 | 205.2 | 84 | 154.9 | 257.2 | 328.1 | 389.3 |
| Net Debt 1 | 1,733 | 2,375 | 4,932 | 3,746 | 3,741 | 3,566 | 3,258 | 2,857 |
| Reference price 2 | 595.20 | 369.40 | 333.20 | 215.20 | 247.20 | 229.60 | 229.60 | 229.60 |
| Nbr of stocks (in thousands) | 68,416 | 68,416 | 68,416 | 69,038 | 69,038 | 69,038 | - | - |
| Announcement Date | 1/27/22 | 1/26/23 | 1/26/24 | 1/28/25 | 2/3/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 35.25x | - | - | 2.3% | 1.51B | |
| -11.39x | 1.31x | 5.72x | -.--% | 1.19B | |
| 18.22x | 2.61x | 8.78x | 1.28% | 1.09B | |
| 58.46x | - | - | 0.77% | 583M | |
| 42.92x | - | - | - | 440M | |
| 18.46x | 2.6x | 11.11x | 1.85% | 371M | |
| -14.81x | - | - | - | 329M | |
| 22.86x | 3.92x | 13.44x | 2.03% | 335M | |
| Average | 21.25x | 2.61x | 9.77x | 1.37% | 731.81M | |
| Weighted average by Cap. | 20.86x | 2.24x | 8.37x | 1.31% |
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
- SRT3 Stock
- SRT3 Stock
- Valuation Sartorius AG
Select your edition
All financial news and data tailored to specific country editions
