|
Market Closed -
Xetra
03:35:18 31/10/26 am AEDT
|
5-day change | 1st Jan Change | ||
| 33.50 EUR | -5.95% |
|
-6.27% | -23.31% |
| 28/10 | Bechtle AG : Deutsche Bank reaffirms its Buy rating | ZD |
| 27/10 | IT services provider Cancom cuts 2026 revenue forecast, shares fall | DP |
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 | 4,221 | - | - |
| Change | - | -47.47% | 37.3% | -31.48% | 40.45% | -23.31% | - | - |
| Enterprise Value (EV) 1 | 7,844 | 4,309 | 5,794 | 3,861 | 5,598 | 4,243 | 4,097 | 3,896 |
| Change | - | -45.06% | 34.45% | -33.36% | 44.98% | -24.19% | -3.45% | -4.9% |
| P/E | 34.2x | 16.6x | 21.5x | 15.9x | 24x | 16.9x | 15.5x | 14.1x |
| PBR | 5.86x | 2.71x | 3.28x | 2.05x | 2.68x | 1.92x | 1.77x | 1.64x |
| PEG | - | 2.04x | 3.57x | -2.1x | -3.6x | 1.9x | 1.67x | 1.46x |
| 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 | 0.5x |
| EV / EBITDA | 18.3x | 9.22x | 11.4x | 7.85x | 11.3x | 7.87x | 7.05x | 6.26x |
| EV / EBIT | 24.1x | 12.1x | 15.2x | 11x | 16.7x | 11.6x | 10.2x | 8.89x |
| EV / FCF | 44.3x | 69.1x | 15.5x | 8.22x | 33.2x | 21.4x | 15.2x | 13.4x |
| FCF Yield | 2.26% | 1.45% | 6.47% | 12.2% | 3.01% | 4.67% | 6.6% | 7.44% |
| Dividend per Share 2 | 0.55 | 0.65 | 0.7 | 0.7 | 0.7 | 0.734 | 0.783 | 0.824 |
| Rate of return | 0.87% | 1.97% | 1.54% | 2.25% | 1.6% | 2.19% | 2.34% | 2.46% |
| EPS 2 | 1.84 | 1.99 | 2.11 | 1.95 | 1.82 | 1.982 | 2.166 | 2.374 |
| Distribution rate | 29.9% | 32.7% | 33.2% | 35.9% | 38.5% | 37% | 36.2% | 34.7% |
| Net sales 1 | 6,246 | 6,028 | 6,423 | 6,306 | 6,406 | 6,947 | 7,390 | 7,821 |
| EBITDA 1 | 428.7 | 467.5 | 508.9 | 491.6 | 494.6 | 538.9 | 581 | 622.4 |
| EBIT 1 | 325.7 | 355.4 | 382.3 | 351.3 | 335.3 | 366.4 | 402.1 | 438.2 |
| Net income 1 | 231.4 | 251.1 | 265.5 | 245.5 | 229.2 | 248.6 | 270.4 | 295.1 |
| Net Debt 1 | -86.27 | 143.7 | 74.76 | -57.66 | 93.86 | 22.27 | -124.3 | -325 |
| Reference price 2 | 62.94 | 33.06 | 45.39 | 31.10 | 43.68 | 33.50 | 33.50 | 33.50 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 16.91x | 0.61x | 7.87x | 2.19% | 4.71B | |
| 25.79x | 4.14x | 14.42x | 2.62% | 244B | |
| 21.93x | 4.63x | 11.36x | 0.76% | 189B | |
| 17.63x | 2x | 10.31x | 2.68% | 153B | |
| -121.61x | 16.7x | 91.84x | -.--% | 108B | |
| -484.24x | 34.35x | 141.12x | -.--% | 99.95B | |
| 16.32x | 2.94x | 11.35x | 4.93% | 95.36B | |
| 23.17x | 6x | 14.73x | 2.43% | 69.73B | |
| 15.55x | 2.26x | 9.62x | 4.96% | 50.55B | |
| 20.45x | 1.56x | 9.85x | 0.9% | 40.87B | |
| Average | -44.81x | 7.52x | 32.25x | 2.15% | 105.39B | |
| Weighted average by Cap. | -41.31x | 7.88x | 32.52x | 2.02% |
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
- Valuation Bechtle AG
Select your edition
All financial news and data tailored to specific country editions
