|
Market Closed -
Xetra
01:35:32 02/09/26 am AEST
|
5-day change | 1st Jan Change | ||
| 39.80 EUR | -0.50% |
|
+2.31% | -16.39% |
| 05/08 | WashTec AG, H1 2026 Earnings Call, Aug 04, 2026 | |
| 04/08 | WashTec AG Confirms Earnings Guidance for the Year 2026 | CI |
Company Valuation: WashTec AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 736 | 461.7 | 428.2 | 543.3 | 635.4 | 528.6 | - | - |
| Change | - | -37.27% | -7.25% | 26.87% | 16.95% | -16.81% | - | - |
| Enterprise Value (EV) 1 | 750.1 | 505.5 | 470.1 | 567.7 | 665 | 571 | 562.7 | 551.7 |
| Change | - | -32.62% | -6.99% | 20.77% | 17.12% | -14.12% | -1.45% | -1.95% |
| P/E | 23.7x | 17.5x | 15.3x | 17.5x | 20.8x | 14.6x | 12.4x | 11.3x |
| PBR | 7.48x | 5.24x | 4.99x | 6.14x | 7.77x | 6.19x | 5.84x | 5.49x |
| PEG | - | -1.2x | 2.51x | 1.6x | -16.09x | 0.8x | 0.7x | 1.21x |
| Capitalization / Revenue | 1.71x | 0.96x | 0.87x | 1.14x | 1.27x | 1x | 0.96x | 0.92x |
| EV / Revenue | 1.74x | 1.05x | 0.96x | 1.19x | 1.33x | 1.08x | 1.02x | 0.96x |
| EV / EBITDA | 12.5x | 9.59x | 8.31x | 9.45x | 10.2x | 8.17x | 7.21x | 6.62x |
| EV / EBIT | 16.4x | 13.3x | 11.2x | 12.5x | 13.6x | 10.6x | 8.89x | 8.01x |
| EV / FCF | 18.1x | 33.2x | 9.98x | 14.4x | 16.1x | 15.3x | 12.8x | 11.2x |
| FCF Yield | 5.52% | 3.01% | 10% | 6.95% | 6.22% | 6.54% | 7.84% | 8.95% |
| Dividend per Share 2 | 2.1 | 2.1 | 2.2 | 2.4 | 2.5 | 2.567 | 2.74 | 2.88 |
| Rate of return | 3.82% | 6.09% | 6.88% | 5.91% | 5.25% | 6.45% | 6.88% | 7.24% |
| EPS 2 | 2.32 | 1.97 | 2.09 | 2.32 | 2.29 | 2.723 | 3.21 | 3.51 |
| Distribution rate | 90.5% | 107% | 105% | 103% | 109% | 94.2% | 85.4% | 82.1% |
| Net sales 1 | 430.5 | 482.2 | 489.5 | 476.9 | 498.6 | 526.9 | 551.8 | 575.6 |
| EBITDA 1 | 60.2 | 52.7 | 56.58 | 60.1 | 65.05 | 69.9 | 78.1 | 83.33 |
| EBIT 1 | 45.69 | 38.01 | 41.89 | 45.5 | 48.92 | 54.1 | 63.3 | 68.9 |
| Net income 1 | 31.08 | 26.36 | 27.97 | 31.03 | 30.69 | 36.33 | 43 | 46.9 |
| Net Debt 1 | 14.09 | 43.76 | 41.89 | 24.42 | 29.54 | 42.4 | 34.1 | 23.1 |
| Reference price 2 | 55.00 | 34.50 | 32.00 | 40.60 | 47.60 | 39.80 | 39.80 | 39.80 |
| Nbr of stocks (in thousands) | 13,382 | 13,382 | 13,382 | 13,382 | 13,349 | 13,282 | - | - |
| Announcement Date | 31/3/22 | 30/3/23 | 27/3/24 | 26/3/25 | 25/3/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.69x | 1.09x | 8.21x | 6.42% | 617M | |
| 31.35x | 5.38x | 19.61x | 0.81% | 123B | |
| 27.4x | 5.05x | 17.68x | 2.2% | 35.37B | |
| 30.41x | 4.05x | 15.32x | 0.11% | 29.9B | |
| 21.34x | 3.59x | 11.35x | 1.52% | 27.83B | |
| 100.96x | 38.08x | 83.04x | 0.37% | 26.25B | |
| 21.45x | 3.11x | 13.42x | 1.09% | 26.16B | |
| 23.99x | 2.93x | 12.63x | 1.57% | 25.71B | |
| 26.76x | 3.36x | 16.42x | 1.69% | 24.8B | |
| Average | 33.15x | 7.41x | 21.96x | 1.75% | 35.56B | |
| Weighted average by Cap. | 33.88x | 7.20x | 22.14x | 1.09% |
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
- WSU Stock
- Valuation WashTec AG
Select your edition
All financial news and data tailored to specific country editions
