|
Delayed
Berne S.E.
19:00:03 11/04/2024 +03
|
5-day change | 1st Jan Change | ||
| 47.90 CHF | +1.64% |
|
-.--% | +4.70% |
| 11:21am | Bechtle AG : Receives a Buy rating from Deutsche Bank | ZD |
| 08-13 | Bechtle AG : Receives a Buy rating from Berenberg | ZD |
Company Valuation: Bechtle AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 7,930 | 4,166 | 5,719 | 3,919 | 5,504 | 4,365 | - | - |
| Change | - | -47.47% | 37.3% | -31.48% | 40.45% | -20.7% | - | - |
| Enterprise Value (EV) 1 | 7,844 | 4,309 | 5,794 | 3,861 | 5,598 | 4,316 | 4,182 | 3,950 |
| Change | - | -45.06% | 34.45% | -33.36% | 44.98% | -22.89% | -3.12% | -5.54% |
| P/E | 34.2x | 16.6x | 21.5x | 15.9x | 24x | 17.6x | 16.2x | 15x |
| PBR | 5.86x | 2.71x | 3.28x | 2.05x | 2.68x | 1.98x | 1.83x | 1.7x |
| PEG | - | 2.04x | 3.57x | -2.1x | -3.6x | 2.23x | 1.83x | 1.9x |
| Capitalization / Revenue | 1.27x | 0.69x | 0.89x | 0.62x | 0.86x | 0.64x | 0.6x | 0.57x |
| EV / Revenue | 1.26x | 0.71x | 0.9x | 0.61x | 0.87x | 0.63x | 0.58x | 0.52x |
| EV / EBITDA | 18.3x | 9.22x | 11.4x | 7.85x | 11.3x | 8.18x | 7.38x | 6.54x |
| EV / EBIT | 24.1x | 12.1x | 15.2x | 11x | 16.7x | 11.9x | 10.6x | 9.28x |
| EV / FCF | 44.3x | 69.1x | 15.5x | 8.22x | 33.2x | 20x | 16.4x | 14.1x |
| FCF Yield | 2.26% | 1.45% | 6.47% | 12.2% | 3.01% | 5% | 6.1% | 7.1% |
| Dividend per Share 2 | 0.55 | 0.65 | 0.7 | 0.7 | 0.7 | 0.7444 | 0.8022 | 0.8375 |
| Rate of return | 0.87% | 1.97% | 1.54% | 2.25% | 1.6% | 2.15% | 2.32% | 2.42% |
| EPS 2 | 1.84 | 1.99 | 2.11 | 1.95 | 1.82 | 1.964 | 2.138 | 2.307 |
| Distribution rate | 29.9% | 32.7% | 33.2% | 35.9% | 38.5% | 37.9% | 37.5% | 36.3% |
| Net sales 1 | 6,246 | 6,028 | 6,423 | 6,306 | 6,406 | 6,832 | 7,241 | 7,648 |
| EBITDA 1 | 428.7 | 467.5 | 508.9 | 491.6 | 494.6 | 527.7 | 566.7 | 604.4 |
| EBIT 1 | 325.7 | 355.4 | 382.3 | 351.3 | 335.3 | 362.3 | 395.1 | 425.6 |
| Net income 1 | 231.4 | 251.1 | 265.5 | 245.5 | 229.2 | 247.8 | 269.7 | 289 |
| Net Debt 1 | -86.27 | 143.7 | 74.76 | -57.66 | 93.86 | -48.17 | -182.9 | -414.3 |
| Reference price 2 | 62.94 | 33.06 | 45.39 | 31.10 | 43.68 | 34.64 | 34.64 | 34.64 |
| Nbr of stocks (in thousands) | 126,000 | 126,000 | 126,000 | 126,000 | 126,000 | 126,000 | - | - |
| Announcement Date | 3/18/22 A | 3/17/23 A | 3/15/24 A | 3/13/25 A | 3/19/26 A | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.25x | 3.75x | 13.1x | 2.88% | 221B | |
| -115.3x | 18.35x | 105.96x | -.--% | 114B | |
| 13.11x | 1.45x | 7.6x | 3.65% | 108B | |
| 15.29x | 2.8x | 10.56x | 5.37% | 89.33B | |
| 19.78x | 5.21x | 12.81x | 2.88% | 59.78B | |
| 15.31x | 2.24x | 9.49x | 5.1% | 49.52B | |
| 22.87x | 1.75x | 11.09x | 0.83% | 43.08B | |
| 21.64x | 1.77x | 10.98x | 1.35% | 41.87B | |
| 18.53x | 2.38x | 11.3x | 4.67% | 38.48B | |
| Average | 3.83x | 4.41x | 21.43x | 2.97% | 85.01B | |
| Weighted average by Cap. | -0.89x | 5.22x | 25.29x | 2.89% |
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
- BC8 Stock
- BC8 Stock
- Valuation Bechtle AG
Select your edition
All financial news and data tailored to specific country editions
