Valuation Sartorius AG

Stocks

Market Closed - Xetra 18:35:18 04/09/2026 +03			5-day change	1st Jan Change
237.20 ^EUR	-3.10%		-6.43%	-4.05%

08-21	Paper: US refunds companies nearly €1bn in Trump tariffs	RE
08-20	UBS says Sartorius is poised for a demand boost and faster growth	DP

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	37,429	24,078	20,462	13,392	15,142	14,746	-	-
Change	-	-35.67%	-15.02%	-34.55%	13.07%	-2.62%	-	-
Enterprise Value (EV) ¹	39,161	26,454	25,394	17,138	18,884	18,322	18,016	17,617
Change	-	-32.45%	-4.01%	-32.51%	10.18%	-2.98%	-1.67%	-2.22%
P/E	127x	37.2x	111x	176x	110x	62.2x	48.9x	41.3x
PBR	32.3x	13.9x	11x	5.37x	6.31x	5.51x	4.98x	4.6x
PEG	-	0x	-1.6x	-3x	1.3x	0.9x	1.8x	2.2x
Capitalization / Revenue	10.9x	5.77x	6.03x	3.96x	4.28x	3.96x	3.61x	3.3x
EV / Revenue	11.4x	6.34x	7.48x	5.07x	5.34x	4.92x	4.42x	3.94x
EV / EBITDA	33.3x	18.8x	26.4x	18.1x	18x	16.5x	14.3x	12.5x
EV / EBIT	43.4x	24.8x	50.4x	43.7x	34.8x	27.4x	22.8x	19.1x
EV / FCF	85.4x	125x	86.4x	30.3x	48.4x	44.4x	30.7x	24x
FCF Yield	1.17%	0.8%	1.16%	3.3%	2.07%	2.25%	3.26%	4.16%
Dividend per Share ²	1.26	1.44	0.74	0.74	0.74	0.8022	0.976	1.128
Rate of return	0.21%	0.39%	0.22%	0.34%	0.3%	0.34%	0.41%	0.48%
EPS ²	4.67	9.92	3	1.22	2.25	3.813	4.851	5.75
Distribution rate	27%	14.5%	24.7%	60.7%	32.9%	21%	20.1%	19.6%
Net sales ¹	3,449	4,175	3,396	3,381	3,538	3,721	4,080	4,474
EBITDA ¹	1,175	1,410	962.7	945	1,052	1,113	1,258	1,412
EBIT ¹	903.2	1,065	503.9	392.6	542.6	667.8	789.6	920.7
Net income ¹	318.9	678.1	205.2	84	154.9	255.4	328.4	390.3
Net Debt ¹	1,733	2,375	4,932	3,746	3,741	3,575	3,270	2,870
Reference price ²	595.20	369.40	333.20	215.20	247.20	237.20	237.20	237.20
Nbr of stocks (in thousands)	68,416	68,416	68,416	69,038	69,038	69,038	-	-
Announcement Date	1/27/22 A	1/26/23 A	1/26/24 A	1/28/25 A	2/3/26 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.($)
SARTORIUS AG	62.21x	4.92x	16.46x	0.34%	17.14B
INNER MONGOLIA FURUI MEDICAL SCIENCE CO., LTD.	38.45x	-	-	2.1%	1.66B
QUIDELORTHO CORPORATION	-3.39x	1.44x	6.68x	-	958M
ECKERT & ZIEGLER SE	15.7x	2.16x	7.35x	1.63%	934M
VAREX IMAGING CORPORATION	39.11x	-	-	-	780M
SHANGHAI AOHUA PHOTOELECTRICITY ENDOSCOPE CO., LTD.	126.82x	-	-	0.92%	619M
REVENIO GROUP OYJ	34.34x	3.08x	19.48x	-.--%	530M
908 DEVICES INC.	-10.77x	-	-	-	415M
CELLAVISION AB	27.51x	4.69x	16.01x	1.71%	400M
Average	36.66x	3.26x	13.19x	1.12%	2.6B
Weighted average by Cap.	54.41x	4.57x	15.63x	0.57%