Valuation Heidelberger Druckmaschinen AG

Equities

Real-time Estimate Tradegate Other stock markets 15:35:10 17/04/2026 +03			5-day change	1st Jan Change
1.592 ^EUR	+2.31%		+14.55%	-22.41%

04-16	Heidelberger Druck misses full-year margin target, shares tumble	DP
04-16	Heidelberger Druck consolidates rally as earnings miss guidance	DP

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	349.4	727.4	519.2	316.5	337.2	473.5	-	-
Change	-	108.19%	-28.62%	-39.04%	6.54%	40.43%	-	-
Enterprise Value (EV) ¹	416.4	716.4	468.2	239.5	246.2	362.3	309	249.3
Change	-	72.05%	-34.64%	-48.84%	2.8%	47.16%	-14.72%	-19.3%
P/E ratio	-8.2x	21.7x	5.69x	8x	55.4x	11.7x	7.63x	5.98x
PBR	3.2x	3.01x	1.01x	0.6x	0.62x	0.79x	0.71x	0.65x
PEG	-	-0x	0x	-0.1x	-0.7x	0x	0.1x	0.2x
Capitalization / Revenue	0.18x	0.33x	0.21x	0.13x	0.15x	0.2x	0.2x	0.19x
EV / Revenue	0.22x	0.33x	0.19x	0.1x	0.11x	0.15x	0.13x	0.1x
EV / EBITDA	2.85x	4.48x	2.24x	1.39x	1.52x	2.1x	1.68x	1.24x
EV / EBIT	6.03x	8.87x	3.57x	2.63x	4.04x	3.77x	2.58x	1.84x
EV / FCF	-10.5x	-170x	-10.4x	4.28x	4.83x	12.8x	7.92x	4.46x
FCF Yield	-9.54%	-0.59%	-9.61%	23.4%	20.7%	7.84%	12.6%	22.4%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.14	0.11	0.3	0.13	0.02	0.1327	0.204	0.2603
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	1,913	2,183	2,435	2,395	2,280	2,339	2,393	2,464
EBITDA ¹	146	160	209	172	162	172.9	184.5	201.5
EBIT ¹	69	80.74	131	91	60.9	96.16	119.7	135.6
Net income ¹	-42.89	33.06	91	39	5.4	42.9	64.43	81.27
Net Debt ¹	67	-11	-51	-77	-91	-111.2	-164.6	-224.2
Reference price ²	1.148	2.390	1.706	1.040	1.108	1.556	1.556	1.556
Nbr of stocks (in thousands)	304,336	304,336	304,336	304,336	304,336	304,336	-	-
Announcement Date	6/9/21 A	6/10/22 A	6/14/23 A	6/10/24 A	6/5/25 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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
HEIDELBERGER DRUCKMASCHINEN AG	11.73x	0.15x	2.1x	-.--%	558M
IHI CORPORATION	26.3x	2.25x	15.9x	0.64%	21.38B
NORDSON CORPORATION	26.61x	5.77x	17.91x	1.22%	15.44B
WUXI LEAD INTELLIGENT EQUIPMENT CO.,LTD.	36.21x	4.61x	26.94x	0.93%	12.94B
SUZHOU MAXWELL TECHNOLOGIES CO., LTD.	73.31x	6.53x	48.7x	0.21%	9.46B
ENPRO INC.	45.29x	4.82x	19.62x	-	5.74B
VALMET OYJ	13.11x	1.07x	7.56x	5.39%	5.51B
KRONES AG	12.11x	0.58x	5.37x	2.52%	4.71B
HAITIAN INTERNATIONAL HOLDINGS LIMITED	8.81x	1.44x	5.95x	4.04%	4.43B
THE JAPAN STEEL WORKS, LTD.	35.15x	2.19x	18.55x	0.97%	4.3B
Average	28.86x	2.94x	16.86x	1.77%	8.45B
Weighted average by Cap.	32.22x	3.68x	20.28x	1.4%