Valuation Beiersdorf

Equities

Market Closed - Xetra Other stock markets 01:35:14 18/04/26 am AEST			5-day change	1st Jan Change
78.54 ^EUR	+2.83%		+4.30%	-16.16%

14/04	BEIERSDORF AG : Barclays reiterates its Buy rating	ZD
13/04	BEIERSDORF AG : Bernstein reiterates its Buy rating	ZD

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	20,500	24,315	30,779	27,803	20,477	17,163	-	-
Change	-	18.61%	26.59%	-9.67%	-26.35%	-16.18%	-	-
Enterprise Value (EV) ¹	18,724	19,838	26,159	23,237	16,389	12,905	12,663	12,000
Change	-	5.95%	31.86%	-11.17%	-29.47%	-21.26%	-1.87%	-5.24%
P/E ratio	32.2x	32.2x	41.9x	30.6x	22x	17.9x	16.5x	15.6x
PBR	2.98x	3.12x	3.7x	3.29x	2.63x	1.91x	1.78x	1.62x
PEG	-	1.7x	-15.5x	1.2x	4.46x	5.57x	1.88x	2.78x
Capitalization / Revenue	2.69x	2.76x	3.26x	2.82x	2.08x	1.74x	1.68x	1.62x
EV / Revenue	2.45x	2.25x	2.77x	2.36x	1.66x	1.31x	1.24x	1.14x
EV / EBITDA	14.6x	13.7x	15.2x	13.5x	9.61x	7.69x	7.24x	6.59x
EV / EBIT	18.9x	17.1x	20.6x	17x	11.9x	9.66x	9x	8.19x
EV / FCF	32.3x	50.2x	43.6x	21x	18x	15.7x	14.1x	12.6x
FCF Yield	3.1%	1.99%	2.29%	4.76%	5.57%	6.38%	7.11%	7.93%
Dividend per Share ²	0.7	0.7	1	1	1	1.023	1.049	1.086
Rate of return	0.77%	0.65%	0.74%	0.81%	1.07%	1.3%	1.34%	1.38%
EPS ²	2.81	3.33	3.24	4.05	4.25	4.387	4.771	5.039
Distribution rate	24.9%	21%	30.9%	24.7%	23.5%	23.3%	22%	21.6%
Net sales ¹	7,627	8,799	9,447	9,850	9,852	9,861	10,239	10,566
EBITDA ¹	1,280	1,445	1,717	1,727	1,706	1,678	1,748	1,820
EBIT ¹	993	1,158	1,268	1,370	1,378	1,336	1,407	1,465
Net income ¹	638	755	736	912	939	935.2	1,007	1,056
Net Debt ¹	-1,776	-4,477	-4,620	-4,566	-4,088	-4,258	-4,500	-5,163
Reference price ²	90.38	107.20	135.70	124.00	93.68	78.54	78.54	78.54
Nbr of stocks (in thousands)	226,819	226,819	226,819	224,216	218,584	218,524	-	-
Announcement Date	1/3/22	1/3/23	29/2/24	27/2/25	3/3/26	-	-	-

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.($)
BEIERSDORF	17.9x	1.31x	7.69x	1.3%	20.26B
PROCTER & GAMBLE COMPANY	21.44x	4.23x	15.24x	2.91%	341B
UNILEVER PLC	16.63x	2.55x	11.25x	3.93%	127B
COLGATE-PALMOLIVE COMPANY	22.39x	3.56x	14.78x	2.52%	68.85B
HINDUSTAN UNILEVER LIMITED	50.54x	8.91x	38.36x	2.09%	62.59B
KENVUE INC.	18.78x	2.66x	11.46x	4.83%	33.81B
ESTEE LAUDER	52.87x	2.31x	14.75x	1.85%	27.56B
ESSITY AB	13.89x	1.44x	7.94x	3.63%	18.85B
GODREJ CONSUMER PRODUCTS LIMITED	54.03x	7.51x	36.83x	1.18%	12.27B
APR CO., LTD.	32.15x	6.1x	23.44x	0.82%	10.75B
Average	30.06x	4.06x	18.17x	2.51%	72.37B
Weighted average by Cap.	24.69x	4.06x	16.39x	2.94%