|
Market Closed -
Xetra
23:35:18 09/09/2026 HKT
|
5-day change | 1st Jan Change | ||
| 39.30 EUR | +0.26% |
|
-1.26% | -17.44% |
| 08-05 | 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 | 522 | - | - |
| Change | - | -37.27% | -7.25% | 26.87% | 16.95% | -17.85% | - | - |
| Enterprise Value (EV) 1 | 750.1 | 505.5 | 470.1 | 567.7 | 665 | 564.4 | 556.1 | 545.1 |
| Change | - | -32.62% | -6.99% | 20.77% | 17.12% | -15.12% | -1.47% | -1.98% |
| P/E | 23.7x | 17.5x | 15.3x | 17.5x | 20.8x | 14.4x | 12.2x | 11.2x |
| PBR | 7.48x | 5.24x | 4.99x | 6.14x | 7.77x | 6.12x | 5.76x | 5.42x |
| PEG | - | -1.2x | 2.51x | 1.6x | -16.09x | 0.8x | 0.7x | 1.2x |
| Capitalization / Revenue | 1.71x | 0.96x | 0.87x | 1.14x | 1.27x | 0.99x | 0.95x | 0.91x |
| EV / Revenue | 1.74x | 1.05x | 0.96x | 1.19x | 1.33x | 1.07x | 1.01x | 0.95x |
| EV / EBITDA | 12.5x | 9.59x | 8.31x | 9.45x | 10.2x | 8.06x | 7.11x | 6.54x |
| EV / EBIT | 16.4x | 13.3x | 11.2x | 12.5x | 13.6x | 10.5x | 8.77x | 7.91x |
| EV / FCF | 18.1x | 33.2x | 9.98x | 14.4x | 16.1x | 15.1x | 12.6x | 11x |
| FCF Yield | 5.52% | 3.01% | 10% | 6.95% | 6.22% | 6.61% | 7.93% | 9.06% |
| 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% | 6.53% | 6.97% | 7.33% |
| 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 | 39.30 | 39.30 | 39.30 |
| Nbr of stocks (in thousands) | 13,382 | 13,382 | 13,382 | 13,382 | 13,349 | 13,282 | - | - |
| Announcement Date | 31/3/22 | 30/3/23 | 27/3/24 | 26/3/25 | 25/3/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.39x | 1.07x | 8.06x | 6.55% | 606M | |
| 30.59x | 5.23x | 19.04x | 0.85% | 120B | |
| 26.21x | 4.8x | 16.83x | 2.29% | 35.08B | |
| 21.08x | 1.8x | 12.98x | 2.22% | 30.65B | |
| 29.64x | 3.96x | 14.97x | 0.11% | 29.14B | |
| 19.12x | 3.21x | 10.34x | 1.62% | 26.77B | |
| 21.51x | 3.12x | 13.45x | 1.09% | 26.23B | |
| 95.95x | 36.2x | 78.93x | 0.39% | 25B | |
| 23.71x | 2.9x | 12.49x | 1.59% | 25.41B | |
| 26.24x | 3.3x | 16.11x | 1.72% | 24.31B | |
| Average | 30.84x | 6.56x | 20.32x | 1.84% | 34.37B | |
| Weighted average by Cap. | 31.54x | 6.39x | 20.47x | 1.23% |
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
