|
Market Closed -
Börse Stuttgart
22:55:18 19/08/2026 +03
|
5-day change | 1st Jan Change | ||
| 4.135 EUR | +1.10% |
|
-2.15% | -26.17% |
| 07-13 | StarragTornos Group Names New Finance Chief | MT |
| 04-27 | Arbonia Shareholders Elect New Chairman | MT |
Company Valuation: Arbonia AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,424 | 892 | 667.9 | 776.4 | 365.1 | 271.6 | - | - |
| Change | - | -37.36% | -25.13% | 16.26% | -52.98% | -25.6% | - | - |
| Enterprise Value (EV) 1 | 1,331 | 1,076 | 854.5 | 1,127 | 514.1 | 395.6 | 376.1 | 344.7 |
| Change | - | -19.12% | -20.61% | 31.92% | -54.39% | -23.05% | -4.92% | -8.36% |
| P/E | 10.2x | 46.1x | -38.5x | 93.2x | 2.77x | 74.6x | 22.9x | 14x |
| PBR | 1.36x | 0.89x | 0.73x | 0.82x | 0.5x | 0.37x | 0.36x | 0.36x |
| PEG | - | -0.5x | 0x | -1x | 0x | -0.8x | 0x | 0.2x |
| Capitalization / Revenue | 1.2x | 0.74x | 1.32x | 1.4x | 0.58x | 0.42x | 0.41x | 0.39x |
| EV / Revenue | 1.12x | 0.9x | 1.69x | 2.03x | 0.82x | 0.61x | 0.56x | 0.49x |
| EV / EBITDA | 10.7x | 9.94x | 26.9x | 17x | 9.13x | 6.12x | 4.96x | 4.04x |
| EV / EBIT | 25x | 29.1x | -96.5x | 66.7x | -213x | 42.2x | 18.5x | 11.3x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 0.3 | 0.3 | - | 0.33 | - | 0.058 | 0.0854 | 0.1396 |
| Rate of return | 1.46% | 2.32% | - | 2.95% | - | 1.49% | 2.19% | 3.58% |
| EPS 2 | 2.01 | 0.28 | -0.25 | 0.12 | 1.9 | 0.0523 | 0.1705 | 0.2799 |
| Distribution rate | 14.9% | 107% | - | 275% | - | 111% | 50.1% | 49.9% |
| Net sales 1 | 1,186 | 1,202 | 504.6 | 556.3 | 624.5 | 650.5 | 667.5 | 702.7 |
| EBITDA 1 | 124.7 | 108.3 | 31.72 | 66.3 | 56.29 | 64.68 | 75.83 | 85.33 |
| EBIT 1 | 53.31 | 37 | -8.858 | 16.91 | -2.416 | 9.381 | 20.38 | 30.56 |
| Net income 1 | 138.7 | 19.13 | -17.21 | 8.279 | 131.9 | 3.871 | 8.784 | 17.39 |
| Net Debt 1 | -93.23 | 184.4 | 186.7 | 350.9 | 149 | 124 | 104.5 | 73.06 |
| Reference price 2 | 20.600 | 12.920 | 9.630 | 11.180 | 5.260 | 3.905 | 3.905 | 3.905 |
| Nbr of stocks (in thousands) | 69,123 | 69,037 | 69,351 | 69,447 | 69,412 | 69,472 | - | - |
| Announcement Date | 3/1/22 A | 2/28/23 A | 2/20/24 A | 3/3/25 A | 3/3/26 A | - | - | - |
1CHF in Million2CHF
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.51x | 1.03x | 6.69x | 2.96% | 45.17B | |
| 22.21x | 2.8x | 13.67x | 1.98% | 40.4B | |
| 16.33x | 2.22x | 11.12x | 1.74% | 14.41B | |
| -24.55x | 1.5x | 16.91x | 3.78% | 14.01B | |
| 18.98x | 3.13x | 12.85x | 1.29% | 14.12B | |
| 28.52x | 4.45x | 16.2x | 0.91% | 8.16B | |
| 20.62x | 3.11x | 12.77x | 0.63% | 7.78B | |
| 14.68x | 0.76x | 4.81x | 3.54% | 7.9B | |
| 21.82x | 4.37x | 12.73x | 0.79% | 7.49B | |
| Average | 14.68x | 2.60x | 11.97x | 1.96% | 17.71B | |
| Weighted average by Cap. | 14.67x | 2.23x | 11.28x | 2.23% |
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
- ARBN Stock
- ANGA Stock
- Valuation Arbonia AG
Select your edition
All financial news and data tailored to specific country editions
