Company Valuation: ABO Energy GmbH

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 427.8 514.5 684.2 379 334.7 334.7 -
Change - 20.26% 32.97% -44.61% -11.68% 0% -
Enterprise Value (EV) 1 435.3 582 777.7 541.9 532.8 543.4 559.4
Change - 33.7% 33.62% -30.32% -1.67% 1.98% 2.94%
P/E ratio 32.7x 37.2x 27.8x 13.9x 15x 10.1x 8.03x
PBR - 3.43x 4.03x 1.97x 1.6x 1.41x 1.23x
PEG - 6.6x 0.4x 1.3x -0.8x 0.2x 0.3x
Capitalization / Revenue 2.87x 4.05x 2.95x 1.26x 1.06x 0.85x 0.76x
EV / Revenue 2.92x 4.58x 3.36x 1.81x 1.68x 1.39x 1.27x
EV / EBITDA 12.5x 19.1x 13.7x 9.13x 9.07x 7.1x 6.12x
EV / EBIT 19.6x 25.9x 18x 12.7x 12.7x 9.16x 7.66x
EV / FCF 10.7x -10.8x -40.7x -7.93x -23.2x 962x -146x
FCF Yield 9.31% -9.29% -2.46% -12.6% -4.31% 0.1% -0.68%
Dividend per Share 2 - 0.49 0.54 0.6 0.58 0.65 0.66
Rate of return - 0.88% 0.73% 1.46% 1.6% 1.79% 1.82%
EPS 2 1.42 1.5 2.67 2.95 2.425 3.59 4.52
Distribution rate - 32.7% 20.2% 20.3% 23.9% 18.1% 14.6%
Net sales 1 149.2 127.1 231.7 299.7 317 391.9 441.9
EBITDA 1 34.76 30.48 56.97 59.34 58.75 76.52 91.36
EBIT 1 22.16 22.45 43.12 42.64 41.83 59.31 73.06
Net income 1 13.12 13.8 24.58 27.22 22.37 33.09 41.69
Net Debt 1 7.458 67.48 93.5 162.9 198.1 208.7 224.7
Reference price 2 46.40 55.80 74.20 41.10 36.30 36.30 36.30
Nbr of stocks (in thousands) 9,221 9,221 9,221 9,221 9,221 9,221 -
Announcement Date 3/15/21 3/17/22 3/14/23 3/14/24 - - -
1EUR in Million2EUR
Estimates

P/E ratio, Detailed evolution

Add to a list
P/E ratio (N) EV / Sales (N) EV / EBITDA (N) Yield (N) Capi.($)
14.72x1.66x8.98x1.62% 339M
17.04x0.67x5.95x1.38% 14.39B
48.22x6.29x39.4x - 8.23B
15.76x1.1x8.56x1.81% 4.86B
16.87x1.43x15.5x2.28% 4.51B
48.91x4.39x23.61x - 2.52B
56.85x4.3x12.44x0.41% 1.82B
26.88x2.92x18.13x0.92% 1.76B
46.51x - - 0.15% 1.67B
Average 32.42x 2.85x 16.57x percentage-no-prefix 4.46B
Weighted average by Cap. 28.71x 2.54x 16.61x percentage-no-prefix
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. AB9 Stock
  4. Valuation ABO Energy GmbH