|
Real-time Estimate
Tradegate
01:36:07 11/09/26 am AEST
|
5-day change | 1st Jan Change | ||
| 83.60 EUR | 0.00% |
|
0.00% | - |
| 08/09 | Andritz Wins Slovak Hydropower Modernization Contract | MT |
| 08/09 | Andritz AG and Vuje Receive Contract from Vodohospodárska Výstavba to Modernize Gabcíkovo Hydroelectric Power Plant | CI |
Company Valuation: Andritz
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,504 | 5,312 | 5,578 | 4,859 | 6,512 | 8,163 | - | - |
| Change | - | 17.93% | 5.02% | -12.89% | 34.01% | 25.36% | - | - |
| Enterprise Value (EV) 1 | 4,114 | 4,569 | 5,128 | 4,433 | 6,011 | 7,454 | 7,210 | 7,069 |
| Change | - | 11.05% | 12.23% | -13.55% | 35.6% | 24% | -3.27% | -1.96% |
| P/E | 13.8x | 12.9x | 11x | 9.82x | 14.4x | 17.1x | 14.4x | 12.7x |
| PBR | 2.86x | 2.87x | 2.57x | 2.13x | 2.66x | 3.1x | 2.78x | 2.49x |
| PEG | - | 0.5x | 0.5x | -3.16x | -2.11x | 3.5x | 0.8x | 1x |
| Capitalization / Revenue | 0.7x | 0.7x | 0.64x | 0.58x | 0.83x | 0.99x | 0.92x | 0.86x |
| EV / Revenue | 0.64x | 0.61x | 0.59x | 0.53x | 0.76x | 0.9x | 0.81x | 0.75x |
| EV / EBITDA | 5.73x | 5.53x | 5.63x | 4.99x | 7.3x | 8.25x | 7.14x | 6.35x |
| EV / EBIT | 8.58x | 7.98x | 7.48x | 6.7x | 10.3x | 11.4x | 9.59x | 8.5x |
| EV / FCF | 9.81x | 8.68x | 34.5x | 11.1x | 15.7x | 11.2x | 13.1x | 11.8x |
| FCF Yield | 10.2% | 11.5% | 2.9% | 9% | 6.37% | 8.94% | 7.66% | 8.48% |
| Dividend per Share 2 | 1.65 | 2.1 | 2.5 | 2.6 | 2.7 | 2.81 | 3.05 | 3.34 |
| Rate of return | 3.64% | 3.92% | 4.43% | 5.31% | 4.04% | 3.37% | 3.66% | 4.01% |
| EPS 2 | 3.28 | 4.14 | 5.15 | 4.99 | 4.65 | 4.877 | 5.796 | 6.539 |
| Distribution rate | 50.3% | 50.7% | 48.5% | 52.1% | 58.1% | 57.6% | 52.6% | 51.1% |
| Net sales 1 | 6,463 | 7,543 | 8,660 | 8,314 | 7,883 | 8,248 | 8,853 | 9,453 |
| EBITDA 1 | 718.3 | 825.5 | 910.2 | 887.9 | 823.4 | 903.1 | 1,010 | 1,113 |
| EBIT 1 | 479.6 | 572.7 | 685.2 | 661.9 | 582.8 | 652.9 | 751.9 | 831.9 |
| Net income 1 | 325.5 | 409.6 | 510.2 | 496.5 | 456.3 | 483 | 574.8 | 650.1 |
| Net Debt 1 | -389.8 | -742.6 | -450.4 | -426.4 | -500.8 | -709.7 | -953.1 | -1,094 |
| Reference price 2 | 45.38 | 53.55 | 56.40 | 48.98 | 66.75 | 83.30 | 83.30 | 83.30 |
| Nbr of stocks (in thousands) | 99,256 | 99,191 | 98,904 | 99,210 | 97,556 | 97,999 | - | - |
| Announcement Date | 8/3/22 | 8/3/23 | 29/2/24 | 6/3/25 | 5/3/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 30.39x | 5.2x | 18.92x | 0.86% | 120B | |
| 26.44x | 4.85x | 17x | 2.27% | 35.53B | |
| 21.11x | 1.8x | 13x | 2.22% | 30.69B | |
| 29.04x | 3.89x | 14.69x | 0.12% | 28.55B | |
| 19.66x | 3.34x | 10.74x | 1.57% | 27.79B | |
| 21.14x | 3.07x | 13.23x | 1.11% | 25.78B | |
| 23.45x | 2.87x | 12.36x | 1.61% | 25.13B | |
| 94.26x | 35.55x | 77.53x | 0.4% | 24.56B | |
| 25.69x | 3.23x | 15.79x | 1.76% | 23.75B | |
| Average | 32.35x | 7.09x | 21.47x | 1.32% | 37.94B | |
| Weighted average by Cap. | 31.22x | 6.31x | 20.25x | 1.23% |
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
- ANDR Stock
- 0MJZ Stock
- Valuation Andritz
Select your edition
All financial news and data tailored to specific country editions
