|
Market Closed -
Xetra
18:35:17 14/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 9.600 EUR | -4.00% |
|
+14.01% | +37.93% |
| 09-09 | Ernst Russ AG Adjusts Earnings Guidance for the Full Year of 2026 | CI |
| 08-25 | Ernst Russ AG Reports Earnings Results for the Half Year Ended June 30, 2026 | CI |
Company Valuation: Ernst Russ AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 204.3 | 144.7 | 136.5 | 192.7 | 234.5 | 323.4 | - | - |
| Change | - | -29.21% | -5.63% | 41.16% | 21.68% | 37.93% | - | - |
| Enterprise Value (EV) 1 | 257.1 | 144.7 | 82.85 | 93.57 | 122 | 317.5 | 276.5 | 249.3 |
| Change | - | -43.73% | -42.72% | 12.93% | 30.38% | 160.24% | -12.9% | -9.84% |
| P/E | 12.9x | 3.05x | 2.45x | 4.54x | 3.19x | 7.93x | 11.9x | 11.6x |
| PBR | 2.83x | - | 0.8x | 0.74x | 0.94x | 1.1x | 1.03x | 0.96x |
| PEG | - | 0x | 0.2x | -0.2x | 0x | -0.2x | -0.4x | 4.68x |
| Capitalization / Revenue | 2.21x | - | 0.67x | 1.12x | 1.48x | 2.06x | 1.92x | 1.84x |
| EV / Revenue | 2.79x | - | 0.41x | 0.54x | 0.77x | 2.02x | 1.64x | 1.42x |
| EV / EBITDA | 6.51x | - | 0.71x | 1.01x | 0.97x | 3.52x | 3.61x | 3.21x |
| EV / EBIT | 8.35x | - | 0.96x | 1.38x | 1.27x | 5.09x | 6.77x | 5.89x |
| EV / FCF | 7.03x | - | - | - | 2.96x | 6.15x | 7.24x | 6.08x |
| FCF Yield | 14.2% | - | - | - | 33.8% | 16.3% | 13.8% | 16.4% |
| Dividend per Share 2 | - | - | 1 | 0.2 | 0.25 | 0.2833 | 0.2667 | 0.275 |
| Rate of return | - | - | 24.5% | 3.5% | 3.59% | 2.95% | 2.78% | 2.86% |
| EPS 2 | 0.49 | 1.46 | 1.66 | 1.26 | 2.18 | 1.21 | 0.8067 | 0.8267 |
| Distribution rate | - | - | 60.2% | 15.9% | 11.5% | 23.4% | 33.1% | 33.3% |
| Net sales 1 | 92.28 | - | 202.7 | 172.7 | 158.1 | 156.9 | 168.8 | 175.4 |
| EBITDA 1 | 39.49 | - | 116.6 | 93 | 126.2 | 90.13 | 76.53 | 77.63 |
| EBIT 1 | 30.8 | - | 86.6 | 67.7 | 96.4 | 62.35 | 40.87 | 42.33 |
| Net income 1 | 15.78 | 47.27 | 55.08 | 42.47 | 73.48 | 40.6 | 27.23 | 27.87 |
| Net Debt 1 | 52.75 | - | -53.66 | -99.14 | -112.5 | -5.95 | -46.9 | -74.1 |
| Reference price 2 | 6.300 | 4.460 | 4.075 | 5.720 | 6.960 | 9.600 | 9.600 | 9.600 |
| Nbr of stocks (in thousands) | 32,434 | 32,434 | 33,500 | 33,689 | 33,689 | 33,689 | - | - |
| Announcement Date | 3/24/22 A | 3/22/23 A | 3/18/24 A | 3/25/25 A | 3/24/26 A | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.26x | 2.11x | 3.67x | 2.83% | 391M | |
| 15.55x | 3.74x | - | 2.27% | 167B | |
| 19.68x | 5.6x | 11.98x | 2.12% | 167B | |
| 17.65x | 7.7x | - | 1.42% | 110B | |
| 22.9x | 11.95x | 20.5x | 4.26% | 75.38B | |
| 14.45x | 5.44x | - | 1.81% | 53.13B | |
| 12.23x | 1.89x | 5.78x | 1.2% | 49.26B | |
| 5.11x | 5.29x | 3.8x | 3.58% | 35.92B | |
| 14.84x | 5.37x | 16.73x | 1.77% | 34.61B | |
| Average | 14.52x | 5.45x | 10.41x | 2.36% | 77.05B | |
| Weighted average by Cap. | 16.78x | 5.87x | 12.54x | 2.25% |
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
- HXCK Stock
- Valuation Ernst Russ AG
Select your edition
All financial news and data tailored to specific country editions
