|
Market Closed -
Xetra
11:35:04 2026-11-06 EST
|
5-day change | 1st Jan Change | ||
| 50.00 EUR | -0.70% |
|
+2.33% | -34.55% |
| 10-23 | Vossloh AG : Deutsche Bank gives a Buy rating | ZD |
| 10-23 | Vossloh AG : Warburg Research remains Neutral | ZD |
Company Valuation: Vossloh AG
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 | 966 | - | - |
| Change | - | -13.4% | 7.29% | 12.88% | 77.47% | -34.55% | - | - |
| Enterprise Value (EV) 1 | 1,009 | 924.3 | 956.3 | 969.4 | 2,029 | 1,613 | 1,543 | 1,495 |
| Change | - | -8.36% | 3.47% | 1.36% | 109.27% | -20.47% | -4.36% | -3.1% |
| P/E | 34.5x | 16.4x | 19x | 12.1x | 23.6x | 26.5x | 14.7x | 11.9x |
| PBR | 1.42x | 1.15x | 1.21x | 1.05x | 1.94x | 1.09x | 1.12x | 1.03x |
| PEG | - | 0.2x | -2.66x | 0.2x | -2.63x | -0.6x | 0.2x | 0.5x |
| Capitalization / Revenue | 0.84x | 0.66x | 0.61x | 0.69x | 1.1x | 0.62x | 0.58x | 0.55x |
| EV / Revenue | 1.07x | 0.88x | 0.79x | 0.8x | 1.51x | 1.04x | 0.93x | 0.84x |
| EV / EBITDA | 8.12x | 7.04x | 6.05x | 6.05x | 11.3x | 8.06x | 6.84x | 5.99x |
| EV / EBIT | 14x | 11.8x | 9.71x | 9.21x | 18.1x | 14.9x | 11.2x | 9.47x |
| EV / FCF | 34.1x | 33.1x | 13.5x | 11.3x | 21.7x | 65.6x | 16.9x | 14.4x |
| FCF Yield | 2.93% | 3.02% | 7.41% | 8.87% | 4.6% | 1.52% | 5.92% | 6.94% |
| Dividend per Share 2 | 1 | 1 | 1.05 | 1.1 | 1.15 | 1.2 | 1.321 | 1.535 |
| Rate of return | 2.21% | 2.56% | 2.5% | 2.56% | 1.51% | 2.4% | 2.64% | 3.07% |
| EPS 2 | 1.31 | 2.38 | 2.21 | 3.56 | 3.24 | 1.884 | 3.39 | 4.219 |
| Distribution rate | 76.3% | 42% | 47.5% | 30.9% | 35.5% | 63.7% | 39% | 36.4% |
| Net sales 1 | 942.8 | 1,046 | 1,214 | 1,210 | 1,343 | 1,557 | 1,668 | 1,771 |
| EBITDA 1 | 124.2 | 131.2 | 158 | 160.3 | 179.4 | 200.2 | 225.6 | 249.5 |
| EBIT 1 | 72.3 | 78.1 | 98.5 | 105.2 | 111.9 | 107.9 | 138.2 | 157.9 |
| Net income 1 | 23.1 | 41.7 | 38.7 | 63.2 | 62.7 | 36.41 | 62.18 | 78.33 |
| Net Debt 1 | 215.6 | 237.5 | 219.5 | 137.6 | 552.5 | 647.3 | 577 | 529.2 |
| Reference price 2 | 45.15 | 39.10 | 41.95 | 43.05 | 76.40 | 50.00 | 50.00 | 50.00 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.73x | 1.04x | 8.09x | 2.38% | 1.09B | |
| 20.65x | 3.64x | 16.19x | 1.12% | 253B | |
| 36.62x | 5.66x | 30.84x | 0.99% | 179B | |
| 15.31x | 1.18x | 7.54x | 4.83% | 65.86B | |
| 17.82x | 1.52x | 12.5x | 3.09% | 55.02B | |
| 29.83x | 4.2x | 17.52x | 0.45% | 46.73B | |
| 11.45x | 1.07x | 10.65x | 4.56% | 35.74B | |
| 14x | 1.44x | 8.27x | 3.14% | 35.39B | |
| 29.85x | 4.34x | 17.25x | 1.67% | 28.45B | |
| 12.53x | 0.39x | 3.96x | 3.92% | 26.32B | |
| Average | 21.48x | 2.45x | 13.28x | 2.61% | 72.66B | |
| Weighted average by Cap. | 23.77x | 3.46x | 17.75x | 1.92% |
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
- VOS Stock
- Valuation Vossloh AG
Select your edition
All financial news and data tailored to specific country editions
