|
Market Closed -
OTC Markets
23:44:36 20/01/2026 +03
|
5-day change | 1st Jan Change | ||
| 46.95 USD | -8.73% |
|
-.--% | -8.73% |
| 09-11 | For the struggling Dax, the US rate decision becomes a key milestone | DP |
| 09-11 | Bechtle AG : UBS gives a Buy rating | 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 | 4,481 | - | - |
| Change | - | -47.47% | 37.3% | -31.48% | 40.45% | -18.59% | - | - |
| Enterprise Value (EV) 1 | 7,844 | 4,309 | 5,794 | 3,861 | 5,598 | 4,467 | 4,348 | 4,158 |
| Change | - | -45.06% | 34.45% | -33.36% | 44.98% | -20.2% | -2.66% | -4.38% |
| P/E | 34.2x | 16.6x | 21.5x | 15.9x | 24x | 18x | 16.5x | 15.2x |
| PBR | 5.86x | 2.71x | 3.28x | 2.05x | 2.68x | 2.03x | 1.88x | 1.74x |
| PEG | - | 2.04x | 3.57x | -2.1x | -3.6x | 2.1x | 1.8x | 1.75x |
| Capitalization / Revenue | 1.27x | 0.69x | 0.89x | 0.62x | 0.86x | 0.65x | 0.61x | 0.57x |
| EV / Revenue | 1.26x | 0.71x | 0.9x | 0.61x | 0.87x | 0.64x | 0.59x | 0.53x |
| EV / EBITDA | 18.3x | 9.22x | 11.4x | 7.85x | 11.3x | 8.36x | 7.56x | 6.75x |
| EV / EBIT | 24.1x | 12.1x | 15.2x | 11x | 16.7x | 12.2x | 10.9x | 9.61x |
| EV / FCF | 44.3x | 69.1x | 15.5x | 8.22x | 33.2x | 22.2x | 16.8x | 14.6x |
| FCF Yield | 2.26% | 1.45% | 6.47% | 12.2% | 3.01% | 4.5% | 5.95% | 6.83% |
| Dividend per Share 2 | 0.55 | 0.65 | 0.7 | 0.7 | 0.7 | 0.741 | 0.793 | 0.83 |
| Rate of return | 0.87% | 1.97% | 1.54% | 2.25% | 1.6% | 2.08% | 2.23% | 2.33% |
| EPS 2 | 1.84 | 1.99 | 2.11 | 1.95 | 1.82 | 1.976 | 2.157 | 2.345 |
| Distribution rate | 29.9% | 32.7% | 33.2% | 35.9% | 38.5% | 37.5% | 36.8% | 35.4% |
| Net sales 1 | 6,246 | 6,028 | 6,423 | 6,306 | 6,406 | 6,936 | 7,371 | 7,807 |
| EBITDA 1 | 428.7 | 467.5 | 508.9 | 491.6 | 494.6 | 534.5 | 575 | 615.6 |
| EBIT 1 | 325.7 | 355.4 | 382.3 | 351.3 | 335.3 | 365.8 | 400.4 | 432.5 |
| Net income 1 | 231.4 | 251.1 | 265.5 | 245.5 | 229.2 | 249.6 | 272.1 | 293.3 |
| Net Debt 1 | -86.27 | 143.7 | 74.76 | -57.66 | 93.86 | -13.58 | -132.5 | -322.9 |
| Reference price 2 | 62.94 | 33.06 | 45.39 | 31.10 | 43.68 | 35.56 | 35.56 | 35.56 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 23.89x | 3.87x | 13.52x | 2.78% | 229B | |
| -129x | 17.99x | 99.72x | -.--% | 116B | |
| 13.66x | 1.51x | 7.91x | 3.51% | 113B | |
| 14.25x | 2.6x | 9.8x | 5.77% | 83.35B | |
| 19.32x | 5.13x | 12.59x | 2.94% | 58.46B | |
| 13.6x | 1.96x | 8.33x | 5.73% | 43.99B | |
| 21.07x | 1.72x | 10.72x | 1.39% | 42.35B | |
| 19.99x | 1.5x | 9.62x | 0.95% | 39.17B | |
| 16.65x | 2.09x | 9.91x | 5.25% | 34.16B | |
| Average | 1.49x | 4.26x | 20.24x | 3.15% | 84.35B | |
| Weighted average by Cap. | -3.67x | 5.20x | 24.55x | 2.91% |
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
- BHTLF Stock
- Valuation Bechtle AG
Select your edition
All financial news and data tailored to specific country editions
