Valuation Sartorius AG

Stocks

Market Closed - Xetra Other stock markets 11:35:09 2026-07-20 EDT			5-day change	1st Jan Change
237.40 ^EUR	-2.47%		-1.90%	-3.96%

07-19	WEEKLY OUTLOOK 2: DAX still in choppy waters, focus on the ECB and Iran	DP
07-17	Dax remains in choppy waters, focus on the ECB and Iran	DP

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	14,712	-	-
Change	-	-35.67%	-15.02%	-34.55%	13.07%	-2.84%	-	-
Enterprise Value (EV) ¹	39,161	26,454	25,394	17,138	18,884	18,280	17,974	17,578
Change	-	-32.45%	-4.01%	-32.51%	10.18%	-3.19%	-1.67%	-2.2%
P/E	127x	37.2x	111x	176x	110x	62.3x	48.8x	41.2x
PBR	32.3x	13.9x	11x	5.37x	6.31x	5.51x	4.98x	4.59x
PEG	-	0x	-1.6x	-3x	1.3x	0.9x	1.8x	2.2x
Capitalization / Revenue	10.9x	5.77x	6.03x	3.96x	4.28x	3.92x	3.58x	3.26x
EV / Revenue	11.4x	6.34x	7.48x	5.07x	5.34x	4.87x	4.37x	3.9x
EV / EBITDA	33.3x	18.8x	26.4x	18.1x	18x	16.3x	14.2x	12.3x
EV / EBIT	43.4x	24.8x	50.4x	43.7x	34.8x	27.3x	22.6x	19x
EV / FCF	85.4x	125x	86.4x	30.3x	48.4x	41.3x	30.8x	24.3x
FCF Yield	1.17%	0.8%	1.16%	3.3%	2.07%	2.42%	3.25%	4.11%
Dividend per Share ²	1.26	1.44	0.74	0.74	0.74	0.8212	0.9812	1.135
Rate of return	0.21%	0.39%	0.22%	0.34%	0.3%	0.35%	0.41%	0.48%
EPS ²	4.67	9.92	3	1.22	2.25	3.812	4.87	5.768
Distribution rate	27%	14.5%	24.7%	60.7%	32.9%	21.5%	20.1%	19.7%
Net sales ¹	3,449	4,175	3,396	3,381	3,538	3,752	4,109	4,509
EBITDA ¹	1,175	1,410	962.7	945	1,052	1,123	1,267	1,425
EBIT ¹	903.2	1,065	503.9	392.6	542.6	670.3	793.8	925.3
Net income ¹	318.9	678.1	205.2	84	154.9	257.3	328.3	389.2
Net Debt ¹	1,733	2,375	4,932	3,746	3,741	3,568	3,262	2,866
Reference price ²	595.20	369.40	333.20	215.20	247.20	237.40	237.40	237.40
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

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.($)
SARTORIUS AG	63.86x	4.97x	16.61x	0.34%	17.27B
INNER MONGOLIA FURUI MEDICAL SCIENCE CO., LTD.	36.56x	-	-	2.21%	1.57B
QUIDELORTHO CORPORATION	-10.86x	1.31x	5.76x	-.--%	1.19B
ECKERT & ZIEGLER SE	16.64x	2.35x	7.92x	1.4%	999M
SHANGHAI AOHUA PHOTOELECTRICITY ENDOSCOPE CO., LTD.	52.21x	-	-	0.86%	532M
VAREX IMAGING CORPORATION	45.38x	-	-	-	445M
REVENIO GROUP OYJ	18.61x	2.62x	11.21x	1.83%	382M
CELLAVISION AB	25.15x	4.17x	14.65x	1.87%	364M
TOMOCUBE, INC.	135.61x	20.32x	126.31x	-	331M
Average	42.57x	5.96x	30.41x	1.22%	2.56B
Weighted average by Cap.	55.17x	4.82x	17.20x	0.56%