|
Market Closed -
Xetra
18:35:11 23/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 48.58 EUR | -6.49% |
|
-4.18% | -36.41% |
| 10-23 | Vossloh AG : Deutsche Bank gives a Buy rating | ZD |
| 10-23 | Vossloh AG : Warburg Research remains Neutral | ZD |
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 | 938.6 | - | - |
| Change | - | -13.4% | 7.29% | 12.88% | 77.47% | -36.41% | - | - |
| Enterprise Value (EV) 1 | 1,009 | 924.3 | 956.3 | 969.4 | 2,029 | 1,604 | 1,505 | 1,459 |
| Change | - | -8.36% | 3.47% | 1.36% | 109.27% | -20.95% | -6.15% | -3.04% |
| P/E | 34.5x | 16.4x | 19x | 12.1x | 23.6x | 25.1x | 13.9x | 11.2x |
| PBR | 1.42x | 1.15x | 1.21x | 1.05x | 1.94x | 1.21x | 1.08x | 1x |
| PEG | - | 0.2x | -2.66x | 0.2x | -2.63x | -0.6x | 0.2x | 0.5x |
| Capitalization / Revenue | 0.84x | 0.66x | 0.61x | 0.69x | 1.1x | 0.6x | 0.56x | 0.53x |
| EV / Revenue | 1.07x | 0.88x | 0.79x | 0.8x | 1.51x | 1.03x | 0.9x | 0.82x |
| EV / EBITDA | 8.12x | 7.04x | 6.05x | 6.05x | 11.3x | 8x | 6.7x | 5.86x |
| EV / EBIT | 14x | 11.8x | 9.71x | 9.21x | 18.1x | 14.4x | 10.9x | 9.2x |
| EV / FCF | 34.1x | 33.1x | 13.5x | 11.3x | 21.7x | 65.2x | 16.5x | 14.1x |
| FCF Yield | 2.93% | 3.02% | 7.41% | 8.87% | 4.6% | 1.53% | 6.07% | 7.11% |
| Dividend per Share 2 | 1 | 1 | 1.05 | 1.1 | 1.15 | 1.2 | 1.368 | 1.576 |
| Rate of return | 2.21% | 2.56% | 2.5% | 2.56% | 1.51% | 2.47% | 2.82% | 3.24% |
| EPS 2 | 1.31 | 2.38 | 2.21 | 3.56 | 3.24 | 1.938 | 3.507 | 4.32 |
| Distribution rate | 76.3% | 42% | 47.5% | 30.9% | 35.5% | 61.9% | 39% | 36.5% |
| Net sales 1 | 942.8 | 1,046 | 1,214 | 1,210 | 1,343 | 1,559 | 1,670 | 1,773 |
| EBITDA 1 | 124.2 | 131.2 | 158 | 160.3 | 179.4 | 200.5 | 224.8 | 249.1 |
| EBIT 1 | 72.3 | 78.1 | 98.5 | 105.2 | 111.9 | 111.2 | 138.1 | 158.6 |
| Net income 1 | 23.1 | 41.7 | 38.7 | 63.2 | 62.7 | 37.45 | 64.82 | 80.61 |
| Net Debt 1 | 215.6 | 237.5 | 219.5 | 137.6 | 552.5 | 665 | 566.4 | 520.6 |
| Reference price 2 | 45.15 | 39.10 | 41.95 | 43.05 | 76.40 | 48.58 | 48.58 | 48.58 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.06x | 1.03x | 8x | 2.47% | 1.05B | |
| 25.67x | 4.41x | 19.7x | 0.9% | 316B | |
| 35.67x | 5.54x | 30.16x | 1.02% | 174B | |
| 14.9x | 1.12x | 7.21x | 5.14% | 63.04B | |
| 17.97x | 1.66x | 13.47x | 3.03% | 56.3B | |
| 29.17x | 4.12x | 17.18x | 0.46% | 45.7B | |
| 15.01x | 1.54x | 8.78x | 2.89% | 38.14B | |
| 10.94x | 1.04x | 10.37x | 4.78% | 34.08B | |
| 30.42x | 4.43x | 17.67x | 1.64% | 29.07B | |
| 12.36x | 0.4x | 4.17x | 3.98% | 26.08B | |
| Average | 21.72x | 2.53x | 13.67x | 2.63% | 78.35B | |
| Weighted average by Cap. | 25.25x | 3.76x | 18.88x | 1.79% |
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
