Projected Income Statement: PEH Wertpapier AG

Forecast Balance Sheet: PEH Wertpapier AG

Fiscal Period: December 2025 2026 2027 2028
Net Debt 1 - -23 -25.2 -31.2
Change - - -9.57% -23.81%
Announcement Date 29/4/26 - - -
1EUR in Million
Estimates

Cash Flow Forecast: PEH Wertpapier AG

Fiscal Period: December 2026 2027 2028
CAPEX 1 1.9 2.2 2.6
Change - 15.79% 18.18%
Free Cash Flow (FCF) 1 10.1 10.2 0.4
Change - 0.99% -96.08%
Announcement Date - - -
1EUR in Million
Estimates

Forecast Financial Ratios: PEH Wertpapier AG

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

         
EBITDA Margin (%) - - - - - - 7.04% 7.04% 7.12%
EBIT Margin (%) - - - - - - 6.1% 6.15% 6.26%
EBT Margin (%) - - - - - - 6.52% 6.59% 6.73%
Net margin (%) - - - - - - 2.56% 2.6% 2.66%
FCF margin (%) - - - - - - 4.71% 4.58% 0.17%
FCF / Net Income (%) - - - - - - 183.64% 175.86% 6.45%

Profitability

         
ROA 8.2% 8.03% 6.97% 8.71% 9.02% 9.78% - - -
ROE 20.82% 35.57% 19.39% 21.7% 24.2% 30.53% - - -

Financial Health

         
Leverage (Debt/EBITDA) - - - - - - - - -
Debt / Free cash flow - - - - - - - - -

Capital Intensity

         
CAPEX / Current Assets (%) - - - - - - 0.89% 0.99% 1.11%
CAPEX / EBITDA (%) - - - - - - 12.58% 14.01% 15.66%
CAPEX / FCF (%) - - - - - - 18.81% 21.57% 650%

Items per share

         
Cash flow per share 1 - - - - - - - - -
Change - - - - - - - - -
Dividend per Share 1 - - - - - - 2 2.1 2.1
Change - - - - - - - 5% 0%
Book Value Per Share 1 - - - - - - 19.9 21.1 24.5
Change - - - - - - - 6.03% 16.11%
EPS 1 - - - - - 3.33 3.04 3.2 3.43
Change - - - - - - -8.71% 5.26% 7.19%
Nbr of stocks (in thousands) - - - - - 1,634 1,634 1,634 1,634
Announcement Date - - - - - 29/4/26 - - -
1EUR
Estimates
2026 *2027 *
P/E 9.93x 9.44x
PBR 1.52x 1.43x
EV / Sales 0.12x 0.11x
Yield 6.62% 6.95%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
30.20EUR
Average target price
60.00EUR
Spread / Average Target
+98.68%

Annual profits - Rate of surprise

  1. Stock Market
  2. Stocks
  3. PEH Stock
  4. Financials PEH Wertpapier AG