|
Market Closed -
Xetra
18:35:10 09/09/2026 +03
|
Pre-market 09:01:10 | |||
| 60.60 EUR | -1.70% |
|
60.60 | 0.00% |
| 09-08 | Vossloh Aktiengesellschaft And DB InfraGO Extend Framework Agreement For Preventive Rail Maintenance | CI |
| 08-13 | Vossloh Closes Acquisition of Cordel Group | MT |
Company Valuation: Vossloh AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 793 | 686.8 | 736.8 | 831.8 | 1,476 | 1,171 | - | - |
| Change | - | -13.4% | 7.29% | 12.88% | 77.47% | -20.68% | - | - |
| Enterprise Value (EV) 1 | 1,009 | 924.3 | 956.3 | 969.4 | 2,029 | 1,723 | 1,614 | 1,560 |
| Change | - | -8.36% | 3.47% | 1.36% | 109.27% | -15.08% | -6.33% | -3.34% |
| P/E | 34.5x | 16.4x | 19x | 12.1x | 23.6x | 26.4x | 15.1x | 12.7x |
| PBR | 1.42x | 1.15x | 1.21x | 1.05x | 1.94x | 1.39x | 1.25x | 1.15x |
| PEG | - | 0.2x | -2.66x | 0.2x | -2.63x | -0.9x | 0.2x | 0.7x |
| Capitalization / Revenue | 0.84x | 0.66x | 0.61x | 0.69x | 1.1x | 0.74x | 0.7x | 0.65x |
| EV / Revenue | 1.07x | 0.88x | 0.79x | 0.8x | 1.51x | 1.09x | 0.96x | 0.87x |
| EV / EBITDA | 8.12x | 7.04x | 6.05x | 6.05x | 11.3x | 8.31x | 6.81x | 6.03x |
| EV / EBIT | 14x | 11.8x | 9.71x | 9.21x | 18.1x | 14.7x | 10.7x | 9.26x |
| EV / FCF | 34.1x | 33.1x | 13.5x | 11.3x | 21.7x | 22x | 17.2x | 14.5x |
| FCF Yield | 2.93% | 3.02% | 7.41% | 8.87% | 4.6% | 4.55% | 5.82% | 6.89% |
| Dividend per Share 2 | 1 | 1 | 1.05 | 1.1 | 1.15 | 1.078 | 1.466 | 1.672 |
| Rate of return | 2.21% | 2.56% | 2.5% | 2.56% | 1.51% | 1.78% | 2.42% | 2.76% |
| EPS 2 | 1.31 | 2.38 | 2.21 | 3.56 | 3.24 | 2.294 | 4.021 | 4.78 |
| Distribution rate | 76.3% | 42% | 47.5% | 30.9% | 35.5% | 47% | 36.4% | 35% |
| Net sales 1 | 942.8 | 1,046 | 1,214 | 1,210 | 1,343 | 1,577 | 1,683 | 1,789 |
| EBITDA 1 | 124.2 | 131.2 | 158 | 160.3 | 179.4 | 207.2 | 236.9 | 258.5 |
| EBIT 1 | 72.3 | 78.1 | 98.5 | 105.2 | 111.9 | 117.5 | 150.8 | 168.4 |
| Net income 1 | 23.1 | 41.7 | 38.7 | 63.2 | 62.7 | 44.29 | 75.12 | 89.35 |
| Net Debt 1 | 215.6 | 237.5 | 219.5 | 137.6 | 552.5 | 551.8 | 442.8 | 389 |
| Reference price 2 | 45.15 | 39.10 | 41.95 | 43.05 | 76.40 | 60.60 | 60.60 | 60.60 |
| Nbr of stocks (in thousands) | 17,564 | 17,564 | 17,564 | 19,321 | 19,321 | 19,321 | - | - |
| Announcement Date | 3/17/22 A | 3/16/23 A | 3/21/24 A | 3/25/25 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.($) | ||
|---|---|---|---|---|---|---|
 | 26.42x | 1.09x | 8.31x | 1.78% | 1.36B | |
| 30.51x | 4.22x | 17.82x | 0.44% | 47.37B | |
| 12.14x | 0.39x | 4.02x | 4.01% | 25.33B | |
| 16.23x | 1.57x | 9.31x | 0.53% | 10.27B | |
| 19.59x | 0.66x | 8.13x | 2.9% | 3.62B | |
| 13.5x | 0.58x | 6.88x | 2.6% | 3.01B | |
| 12.8x | 3.38x | 8.65x | 4.44% | 2.24B | |
| 14.02x | 1.14x | 9.95x | 3.12% | 1.32B | |
| Average | 18.15x | 1.63x | 9.14x | 2.48% | 11.82B | |
| Weighted average by Cap. | 22.36x | 2.55x | 12.02x | 1.72% |
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
- VOS Stock
- Valuation Vossloh AG
Select your edition
All financial news and data tailored to specific country editions
