Valuation Alstom Berne S.E.

Stocks

Delayed Berne S.E. Other stock markets			5-day change	1st Jan Change
- ^CHF	-.--%		-.--%	-

12:11pm	Alstom Still in the Red Despite DZ Bank
07-23	ALSTOM : Deutsche Bank remains Neutral	ZD

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	7,942	9,542	5,430	9,406	11,209	7,413	-	-
Change	-	20.14%	-43.09%	73.21%	19.17%	-33.86%	-	-
Enterprise Value (EV) ¹	10,027	11,677	8,424	9,928	12,467	8,691	8,281	8,077
Change	-	16.45%	-27.86%	17.85%	25.58%	-30.29%	-4.72%	-2.46%
P/E	-13.6x	-71.7x	-17.4x	65.7x	40.4x	14.5x	10.4x	8.65x
PBR	0.89x	1.05x	0.63x	0.9x	-	0.66x	0.61x	0.58x
PEG	-	0.9x	-0x	-0x	0.4x	0.2x	0.3x	0.4x
Capitalization / Revenue	0.51x	0.58x	0.31x	0.51x	0.58x	0.37x	0.35x	0.33x
EV / Revenue	0.65x	0.71x	0.48x	0.54x	0.65x	0.43x	0.39x	0.36x
EV / EBITDA	6.1x	6.72x	4.6x	4.84x	6.29x	4.98x	4.12x	3.74x
EV / EBIT	13.1x	13.7x	8.45x	8.43x	10.7x	7.2x	5.65x	5x
EV / FCF	-10.1x	58.7x	-14.9x	20.3x	38.5x	68.4x	34.3x	23.2x
FCF Yield	-9.89%	1.7%	-6.73%	4.94%	2.6%	1.46%	2.92%	4.31%
Dividend per Share ²	0.25	0.25	-	-	-	0.2329	0.3639	0.4941
Rate of return	1.18%	1%	-	-	-	1.45%	2.27%	3.08%
EPS ²	-1.56	-0.35	-0.81	0.31	0.6	1.107	1.539	1.853
Distribution rate	-16%	-71.4%	-	-	-	21%	23.7%	26.7%
Net sales ¹	15,471	16,507	17,619	18,489	19,171	20,270	21,279	22,410
EBITDA ¹	1,643	1,738	1,833	2,051	1,981	1,746	2,012	2,158
EBIT ¹	767	852	997	1,177	1,168	1,207	1,465	1,617
Net income ¹	-581	-132	-309	149	324	526.2	750.9	865.5
Net Debt ¹	2,085	2,135	2,994	522	1,258	1,277	867.2	663.8
Reference price ²	21.27	25.08	14.13	20.38	24.26	16.02	16.02	16.02
Nbr of stocks (in thousands)	373,392	380,453	384,291	461,511	462,030	462,616	-	-
Announcement Date	5/11/22 A	5/10/23 A	5/8/24 A	5/14/25 A	5/13/26 A	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PACCAR INC	22.73x	2.11x	17.37x	2.43%	68.81B
DAIMLER TRUCK HOLDING AG	13.66x	1.14x	11.66x	4.1%	39.53B
KOMATSU LTD.	16.02x	1.56x	8.88x	2.9%	36.03B
EPIROC AB	29.83x	4.35x	17.39x	1.67%	28.73B
KNORR-BREMSE AG	23.96x	2.22x	12.1x	2.01%	19.25B
KUBOTA CORPORATION	13.86x	1.55x	10.63x	1.9%	19.21B
EXOR N.V.	13.17x	-	-	0.74%	15.59B
METSO OYJ	21.89x	2.45x	13.2x	2.75%	14.69B
CNH INDUSTRIAL N.V.	26.88x	0.86x	16.32x	2.46%	13.17B
Average	20.22x	2.03x	13.44x	2.33%	28.33B
Weighted average by Cap.	20.18x	2.05x	13.87x	2.51%