Valuation Vossloh AG

Stocks

Market Closed - Xetra Other stock markets 11:35:19 2026-06-19 EDT			5-day change	1st Jan Change
64.40 ^EUR	+0.16%		-0.46%	-15.71%

05-28	VOSSLOH AG : Receives a Buy rating from Deutsche Bank	ZD
05-20	Vossloh Inaugurates New Turnout Plant in Sweden	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	793	686.8	736.8	831.8	1,476	1,244	-	-
Change	-	-13.4%	7.29%	12.88%	77.47%	-15.71%	-	-
Enterprise Value (EV) ¹	1,009	924.3	956.3	969.4	2,029	1,769	1,723	1,670
Change	-	-8.36%	3.47%	1.36%	109.27%	-12.78%	-2.62%	-3.1%
P/E	34.5x	16.4x	19x	12.1x	23.6x	20.9x	15.1x	12.8x
PBR	1.42x	1.15x	1.21x	1.05x	1.94x	1.44x	1.33x	1.23x
PEG	-	0.2x	-2.66x	0.2x	-2.63x	-4.2x	0.4x	0.7x
Capitalization / Revenue	0.84x	0.66x	0.61x	0.69x	1.1x	0.77x	0.73x	0.69x
EV / Revenue	1.07x	0.88x	0.79x	0.8x	1.51x	1.1x	1.01x	0.92x
EV / EBITDA	8.12x	7.04x	6.05x	6.05x	11.3x	8x	7.07x	6.29x
EV / EBIT	14x	11.8x	9.71x	9.21x	18.1x	13.9x	11x	9.6x
EV / FCF	34.1x	33.1x	13.5x	11.3x	21.7x	18.5x	16.7x	14.8x
FCF Yield	2.93%	3.02%	7.41%	8.87%	4.6%	5.4%	5.98%	6.77%
Dividend per Share ²	1	1	1.05	1.1	1.15	1.205	1.525	1.738
Rate of return	2.21%	2.56%	2.5%	2.56%	1.51%	1.87%	2.37%	2.7%
EPS ²	1.31	2.38	2.21	3.56	3.24	3.079	4.258	5.015
Distribution rate	76.3%	42%	47.5%	30.9%	35.5%	39.1%	35.8%	34.7%
Net sales ¹	942.8	1,046	1,214	1,210	1,343	1,608	1,705	1,813
EBITDA ¹	124.2	131.2	158	160.3	179.4	221.1	243.5	265.3
EBIT ¹	72.3	78.1	98.5	105.2	111.9	127	156.1	174
Net income ¹	23.1	41.7	38.7	63.2	62.7	58.69	81.22	95.47
Net Debt ¹	215.6	237.5	219.5	137.6	552.5	525	478.6	425.3
Reference price ²	45.15	39.10	41.95	43.05	76.40	64.40	64.40	64.40
Nbr of stocks (in thousands)	17,564	17,564	17,564	19,321	19,321	19,321	-	-
Announcement Date	3/17/22	3/16/23	3/21/24	3/25/25	3/19/26	-	-	-

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.($)
VOSSLOH AG	20.92x	1.1x	8x	1.87%	1.43B
WESTINGHOUSE AIR BRAKE TECHNOLOGIES CORPORATION	29.14x	4.21x	17.8x	0.45%	46.46B
CRRC CORPORATION LIMITED	9.76x	0.31x	3.23x	4.76%	23.04B
HYUNDAI ROTEM COMPANY	24.45x	2.94x	16.4x	0.31%	14.76B
STADLER RAIL AG	13.93x	0.56x	6.94x	3.95%	2.85B
TRINITY INDUSTRIES, INC.	14.99x	3.78x	9.91x	3.51%	2.74B
CONSTRUCCIONES Y AUXILIAR DE FERROCARRILES, S.A.	11.81x	0.49x	5.78x	2.73%	2.46B
THE GREENBRIER COMPANIES, INC.	15.65x	1.11x	9.61x	3.28%	1.54B
Average	17.58x	1.81x	9.71x	2.61%	11.91B
Weighted average by Cap.	22.08x	2.76x	12.92x	1.79%