Valuation Sartorius AG

Stocks

Market Closed - Xetra 11:35:40 2026-08-28 EDT			5-day change	1st Jan Change
253.50 ^EUR	+1.24%		+2.71%	+2.55%

08-21	Paper: US refunds companies nearly €1bn in Trump tariffs	RE
08-20	UBS says Sartorius is poised for a demand boost and faster growth	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	15,663	-	-
Change	-	-35.67%	-15.02%	-34.55%	13.07%	3.44%	-	-
Enterprise Value (EV) ¹	39,161	26,454	25,394	17,138	18,884	19,237	18,931	18,530
Change	-	-32.45%	-4.01%	-32.51%	10.18%	1.87%	-1.59%	-2.12%
P/E	127x	37.2x	111x	176x	110x	66.5x	51.5x	43.5x
PBR	32.3x	13.9x	11x	5.37x	6.31x	5.89x	5.32x	4.91x
PEG	-	0x	-1.6x	-3x	1.3x	1x	1.8x	2.4x
Capitalization / Revenue	10.9x	5.77x	6.03x	3.96x	4.28x	4.21x	3.83x	3.5x
EV / Revenue	11.4x	6.34x	7.48x	5.07x	5.34x	5.17x	4.64x	4.14x
EV / EBITDA	33.3x	18.8x	26.4x	18.1x	18x	17.3x	15x	13.1x
EV / EBIT	43.4x	24.8x	50.4x	43.7x	34.8x	28.8x	24x	20.1x
EV / FCF	85.4x	125x	86.4x	30.3x	48.4x	46.6x	32.2x	25.3x
FCF Yield	1.17%	0.8%	1.16%	3.3%	2.07%	2.15%	3.1%	3.96%
Dividend per Share ²	1.26	1.44	0.74	0.74	0.74	0.8025	0.9748	1.126
Rate of return	0.21%	0.39%	0.22%	0.34%	0.3%	0.32%	0.38%	0.44%
EPS ²	4.67	9.92	3	1.22	2.25	3.811	4.921	5.831
Distribution rate	27%	14.5%	24.7%	60.7%	32.9%	21.1%	19.8%	19.3%
Net sales ¹	3,449	4,175	3,396	3,381	3,538	3,724	4,084	4,481
EBITDA ¹	1,175	1,410	962.7	945	1,052	1,114	1,259	1,413
EBIT ¹	903.2	1,065	503.9	392.6	542.6	667.9	789.1	919.7
Net income ¹	318.9	678.1	205.2	84	154.9	255.6	328.3	389.8
Net Debt ¹	1,733	2,375	4,932	3,746	3,741	3,574	3,268	2,867
Reference price ²	595.20	369.40	333.20	215.20	247.20	253.50	253.50	253.50
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	66.51x	5.17x	17.27x	0.32%	18.18B
INNER MONGOLIA FURUI MEDICAL SCIENCE CO., LTD.	38.17x	-	-	2.12%	1.65B
QUIDELORTHO CORPORATION	-3.58x	1.46x	6.78x	-	1.01B
ECKERT & ZIEGLER SE	16.18x	2.24x	7.61x	1.59%	961M
VAREX IMAGING CORPORATION	49.01x	-	-	-	780M
SHANGHAI AOHUA PHOTOELECTRICITY ENDOSCOPE CO., LTD.	148.63x	-	-	0.6%	565M
REVENIO GROUP OYJ	39.95x	2.87x	18.86x	1.02%	463M
908 DEVICES INC.	-11.5x	-	-	-	444M
CELLAVISION AB	28.16x	4.81x	16.4x	1.67%	409M
Average	41.28x	3.31x	13.38x	1.22%	2.72B
Weighted average by Cap.	58.51x	4.80x	16.34x	0.55%