|
End-of-day quote
Xetra
|
5-day change | 1st Jan Change | ||
| - EUR | -.--% |
|
-.--% | - |
| 10:30pm | Deutsche Bank Lifts Bechtle PT with Buy Rating | MT |
| 07:58pm | Berenberg Keeps Bechtle's Buy Rating After Capital Markets Day | MT |
Company Valuation: Bechtle AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 7,930 | 4,166 | 5,719 | 3,919 | 5,504 | 4,213 | - | - |
| Change | - | -47.47% | 37.3% | -31.48% | 40.45% | -23.44% | - | - |
| Enterprise Value (EV) 1 | 7,844 | 4,309 | 5,794 | 3,861 | 5,598 | 4,232 | 4,071 | 3,850 |
| Change | - | -45.06% | 34.45% | -33.36% | 44.98% | -24.4% | -3.8% | -5.41% |
| P/E | 34.2x | 16.6x | 21.5x | 15.9x | 24x | 16.9x | 15.4x | 14.1x |
| PBR | 5.86x | 2.71x | 3.28x | 2.05x | 2.68x | 1.91x | 1.77x | 1.63x |
| PEG | - | 2.04x | 3.57x | -2.1x | -3.6x | 1.98x | 1.6x | 1.51x |
| Capitalization / Revenue | 1.27x | 0.69x | 0.89x | 0.62x | 0.86x | 0.61x | 0.57x | 0.54x |
| EV / Revenue | 1.26x | 0.71x | 0.9x | 0.61x | 0.87x | 0.61x | 0.55x | 0.49x |
| EV / EBITDA | 18.3x | 9.22x | 11.4x | 7.85x | 11.3x | 7.92x | 7.06x | 6.21x |
| EV / EBIT | 24.1x | 12.1x | 15.2x | 11x | 16.7x | 11.6x | 10.1x | 8.83x |
| EV / FCF | 44.3x | 69.1x | 15.5x | 8.22x | 33.2x | 21x | 15.7x | 13.6x |
| FCF Yield | 2.26% | 1.45% | 6.47% | 12.2% | 3.01% | 4.75% | 6.36% | 7.37% |
| Dividend per Share 2 | 0.55 | 0.65 | 0.7 | 0.7 | 0.7 | 0.741 | 0.793 | 0.83 |
| Rate of return | 0.87% | 1.97% | 1.54% | 2.25% | 1.6% | 2.22% | 2.37% | 2.48% |
| EPS 2 | 1.84 | 1.99 | 2.11 | 1.95 | 1.82 | 1.976 | 2.166 | 2.369 |
| Distribution rate | 29.9% | 32.7% | 33.2% | 35.9% | 38.5% | 37.5% | 36.6% | 35% |
| Net sales 1 | 6,246 | 6,028 | 6,423 | 6,306 | 6,406 | 6,936 | 7,376 | 7,807 |
| EBITDA 1 | 428.7 | 467.5 | 508.9 | 491.6 | 494.6 | 534.5 | 576.6 | 619.7 |
| EBIT 1 | 325.7 | 355.4 | 382.3 | 351.3 | 335.3 | 365.8 | 401.9 | 436.2 |
| Net income 1 | 231.4 | 251.1 | 265.5 | 245.5 | 229.2 | 249.6 | 273.6 | 297.1 |
| Net Debt 1 | -86.27 | 143.7 | 74.76 | -57.66 | 93.86 | 18.09 | -142.7 | -363.1 |
| Reference price 2 | 62.94 | 33.06 | 45.39 | 31.10 | 43.68 | 33.44 | 33.44 | 33.44 |
| Nbr of stocks (in thousands) | 126,000 | 126,000 | 126,000 | 126,000 | 126,000 | 126,000 | - | - |
| Announcement Date | 18/3/22 | 17/3/23 | 15/3/24 | 13/3/25 | 19/3/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.54x | 3.69x | 12.88x | 2.95% | 216B | |
| -130.35x | 18.18x | 100.79x | -.--% | 117B | |
| 13.46x | 1.48x | 7.8x | 3.56% | 111B | |
| 13.63x | 2.48x | 9.35x | 6.03% | 79.37B | |
| 19.51x | 5.17x | 12.71x | 2.91% | 58.38B | |
| 13.79x | 1.99x | 8.45x | 5.65% | 44.37B | |
| 22.36x | 1.83x | 11.42x | 1.31% | 43.97B | |
| 21.06x | 1.6x | 10.17x | 0.89% | 40.66B | |
| 17.22x | 2.17x | 10.3x | 5.08% | 35.23B | |
| Average | 1.47x | 4.29x | 20.43x | 3.15% | 82.93B | |
| Weighted average by Cap. | -4.86x | 5.23x | 24.92x | 2.95% |
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
- BC8 Stock
- Stock
- Valuation Bechtle AG
Select your edition
All financial news and data tailored to specific country editions
