Company Valuation: LUDWIG BECK am Rathauseck - Textilhaus Feldmeier AG

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025
Market Cap 1 100.5 98.29 98.29 60.97 44.34
Change - -2.21% 0% -37.97% -27.27%
Enterprise Value (EV) 1 196.1 191.9 193.9 140.8 132.7
Change - -2.14% 1.04% -27.36% -5.81%
P/E 27.7x 44x 228x -21.2x 373x
PBR 1.6x 1.5x 1.5x 0.99x 0.72x
PEG -0x -1.1x -2.8x 0x -4x
Capitalization / Revenue 1.8x 1.38x 1.34x 0.82x 0.59x
EV / Revenue 3.51x 2.7x 2.64x 1.89x 1.77x
EV / EBITDA 49.5x 19.2x 21.9x 27x 26.2x
EV / EBIT -108x 44.1x 71.2x 46.3x 44.3x
EV / FCF -284x 48.1x 34.8x -59.5x 18.3x
FCF Yield -0.35% 2.08% 2.87% -1.68% 5.45%
Dividend per Share 2 - - 0.15 - -
Rate of return - - 0.56% - -
EPS 2 0.9824 0.6049 0.1166 -0.777 0.0322
Distribution rate - - 129% - -
Net sales 1 55.86 71.1 73.56 74.38 75.01
EBITDA 1 3.963 10.01 8.852 5.212 5.054
EBIT 1 -1.815 4.352 2.725 3.039 2.993
Net income 1 3.63 2.235 0.431 -2.871 0.119
Net Debt 1 95.62 93.63 95.62 79.88 88.33
Reference price 2 27.20 26.60 26.60 16.50 12.00
Nbr of stocks (in thousands) 3,695 3,695 3,695 3,695 3,695
Announcement Date 31/3/22 30/3/23 21/3/24 27/3/25 20/3/26
1EUR in Million2EUR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
25.79x3.97x14.03x3.45% 203B
42.19x5.18x21.51x0.89% 136B
26.76x2.72x17.52x0.77% 73.75B
47.38x2.67x10.26x1.36% 35.48B
21.97x1.48x8.36x4.26% 28.51B
15.53x3.02x11.59x1.52% 24.55B
18.72x2.6x11.64x1.91% 23.39B
22.38x1.33x11.31x-.--% 16.15B
14.71x1.75x7.45x4.4% 10.4B
Average 26.16x 2.75x 12.63x 2.06% 61.24B
Weighted average by Cap. 30.10x 3.67x 15.40x 2.13%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. ECK Stock
  4. 0N99 Stock
  5. Valuation LUDWIG BECK am Rathauseck - Textilhaus Feldmeier AG