Valuation Rubis BOERSE MUENCHEN

Stocks

Real-time BOERSE MUENCHEN Other stock markets 07:43:00 15/06/26 pm AEST			5-day change	1st Jan Change
36.16 ^EUR	+0.22%		+2.04%	+11.70%

14/05	Rubis, Q1 2026 Sales/ Trading Statement Call, May 05, 2026
12/05	Kenya Airways, Rubis Energy sign agreement for sustainable aviation fuel refinery	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,690	2,531	2,320	2,461	3,307	3,694	-	-
Change	-	-5.89%	-8.35%	6.11%	34.34%	11.71%	-	-
Enterprise Value (EV) ¹	3,128	3,817	3,680	3,753	4,473	5,242	5,343	5,410
Change	-	22.05%	-3.6%	2%	19.16%	17.2%	1.93%	1.25%
P/E Ratio	9.18x	9.65x	6.58x	7.24x	10.8x	11.2x	10.7x	10.2x
PBR	1.03x	0.93x	0.88x	0.87x	-	1.25x	1.21x	1.16x
PEG	-	-0.9x	0.2x	-2.06x	-1.11x	1.51x	2.4x	2.05x
Capitalization / Revenue	0.59x	0.35x	0.35x	0.37x	0.51x	0.51x	0.5x	0.48x
EV / Revenue	0.68x	0.53x	0.56x	0.56x	0.68x	0.73x	0.73x	0.71x
EV / EBITDA	5.88x	5.7x	4.61x	5.21x	6.04x	6.86x	6.69x	6.56x
EV / EBIT	7.98x	7.5x	5.92x	7.45x	9.19x	10.2x	10.1x	9.84x
EV / FCF	35.2x	22.7x	13.2x	8.99x	12.5x	48.9x	30.3x	32.2x
FCF Yield	2.84%	4.41%	7.59%	11.1%	8.02%	2.05%	3.31%	3.1%
Dividend per Share ²	1.86	1.92	1.98	2.03	2.07	2.177	2.257	2.366
Rate of return	7.08%	7.8%	8.8%	8.5%	6.46%	6.06%	6.28%	6.58%
EPS ²	2.86	2.55	3.42	3.3	2.98	3.201	3.344	3.51
Distribution rate	65%	75.3%	57.9%	61.5%	69.5%	68%	67.5%	67.4%
Net sales ¹	4,589	7,135	6,630	6,644	6,534	7,190	7,349	7,660
EBITDA ¹	532	669.5	797.9	721	740.8	764	798.4	825
EBIT ¹	392	509	621.4	503.8	486.5	516.1	530.3	549.6
Net income ¹	293	262.9	353.7	342.3	308.8	330.8	343.9	360.1
Net Debt ¹	438	1,286	1,360	1,292	1,166	1,548	1,649	1,716
Reference price ²	26.26	24.60	22.50	23.88	32.06	35.94	35.94	35.94
Nbr of stocks (in thousands)	102,419	102,888	103,101	103,077	103,139	102,781	-	-
Announcement Date	10/3/22	16/3/23	7/3/24	13/3/25	12/3/26	-	-	-

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.($)
PETRONAS DAGANGAN	15.79x	0.37x	7.18x	6.02%	4.46B
PTT OIL AND RETAIL BUSINESS	13.83x	0.17x	5.94x	4.11%	4.44B
VIVA ENERGY GROUP LIMITED	6.54x	0.28x	7.02x	8.8%	2.6B
WORLD KINECT CORPORATION	12.34x	0.05x	5.75x	2.72%	1.63B
PT AKR CORPORINDO TBK	9.32x	0.48x	5.94x	9.26%	1.39B
SK GAS CO., LTD.	3.44x	0.39x	4.39x	6.76%	1.32B
Average	10.21x	0.29x	6.04x	6.28%	2.64B
Weighted average by Cap.	11.77x	0.28x	6.32x	5.95%