|
Market Closed -
Xetra
18:35:15 11/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 38.50 EUR | -0.26% |
|
-2.53% | -19.12% |
| 08-04 | WashTec AG, H1 2026 Earnings Call, Aug 04, 2026 | |
| 08-04 | WashTec AG Confirms Earnings Guidance for the Year 2026 | CI |
Company Valuation: WashTec AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 736 | 461.7 | 428.2 | 543.3 | 635.4 | 511.4 | - | - |
| Change | - | -37.27% | -7.25% | 26.87% | 16.95% | -19.52% | - | - |
| Enterprise Value (EV) 1 | 750.1 | 505.5 | 470.1 | 567.7 | 665 | 553.8 | 545.5 | 534.5 |
| Change | - | -32.62% | -6.99% | 20.77% | 17.12% | -16.72% | -1.5% | -2.02% |
| P/E | 23.7x | 17.5x | 15.3x | 17.5x | 20.8x | 14.1x | 12x | 11x |
| PBR | 7.48x | 5.24x | 4.99x | 6.14x | 7.77x | 5.99x | 5.65x | 5.31x |
| PEG | - | -1.2x | 2.51x | 1.6x | -16.09x | 0.7x | 0.7x | 1.18x |
| Capitalization / Revenue | 1.71x | 0.96x | 0.87x | 1.14x | 1.27x | 0.97x | 0.93x | 0.89x |
| EV / Revenue | 1.74x | 1.05x | 0.96x | 1.19x | 1.33x | 1.05x | 0.99x | 0.93x |
| EV / EBITDA | 12.5x | 9.59x | 8.31x | 9.45x | 10.2x | 7.91x | 6.98x | 6.41x |
| EV / EBIT | 16.4x | 13.3x | 11.2x | 12.5x | 13.6x | 10.3x | 8.6x | 7.76x |
| EV / FCF | 18.1x | 33.2x | 9.98x | 14.4x | 16.1x | 14.8x | 12.4x | 10.8x |
| FCF Yield | 5.52% | 3.01% | 10% | 6.95% | 6.22% | 6.74% | 8.08% | 9.24% |
| Dividend per Share 2 | 2.1 | 2.1 | 2.2 | 2.4 | 2.5 | 2.567 | 2.74 | 2.88 |
| Rate of return | 3.82% | 6.09% | 6.88% | 5.91% | 5.25% | 6.67% | 7.12% | 7.48% |
| EPS 2 | 2.32 | 1.97 | 2.09 | 2.32 | 2.29 | 2.723 | 3.21 | 3.51 |
| Distribution rate | 90.5% | 107% | 105% | 103% | 109% | 94.2% | 85.4% | 82.1% |
| Net sales 1 | 430.5 | 482.2 | 489.5 | 476.9 | 498.6 | 526.8 | 551.8 | 575.5 |
| EBITDA 1 | 60.2 | 52.7 | 56.58 | 60.1 | 65.05 | 70 | 78.2 | 83.4 |
| EBIT 1 | 45.69 | 38.01 | 41.89 | 45.5 | 48.92 | 53.97 | 63.4 | 68.9 |
| Net income 1 | 31.08 | 26.36 | 27.97 | 31.03 | 30.69 | 36.27 | 43.13 | 46.93 |
| Net Debt 1 | 14.09 | 43.76 | 41.89 | 24.42 | 29.54 | 42.4 | 34.1 | 23.1 |
| Reference price 2 | 55.00 | 34.50 | 32.00 | 40.60 | 47.60 | 38.50 | 38.50 | 38.50 |
| Nbr of stocks (in thousands) | 13,382 | 13,382 | 13,382 | 13,382 | 13,349 | 13,282 | - | - |
| Announcement Date | 3/31/22 A | 3/30/23 A | 3/27/24 A | 3/26/25 A | 3/25/26 A | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.14x | 1.05x | 7.91x | 6.67% | 594M | |
| 30.41x | 5.2x | 18.93x | 0.86% | 120B | |
| 25.93x | 4.74x | 16.62x | 2.32% | 34.85B | |
| 20.34x | 1.74x | 12.52x | 2.31% | 29.59B | |
| 28.78x | 3.86x | 14.57x | 0.12% | 28.3B | |
| 19.53x | 3.34x | 10.67x | 1.56% | 27.9B | |
| 20.88x | 3.03x | 13.07x | 1.12% | 25.46B | |
| 23.3x | 2.85x | 12.28x | 1.62% | 24.97B | |
| 93.86x | 35.38x | 77.15x | 0.4% | 24.45B | |
| 25.52x | 3.21x | 15.69x | 1.77% | 23.38B | |
| Average | 30.27x | 6.44x | 19.94x | 1.87% | 33.93B | |
| Weighted average by Cap. | 31.01x | 6.28x | 20.11x | 1.25% |
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
- WSU Stock
- Valuation WashTec AG
Select your edition
All financial news and data tailored to specific country editions
