Valuation AMAG Austria Metall AG

Equities

Real-time Estimate Cboe Europe Other stock markets 06:06:30 2024-09-13 am EDT			5-day change	1st Jan Change
23.70 ^EUR	-0.42%		-2.46%	-10.86%

Jul. 25	AMAG Austria Metall AG Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2024	CI
Jul. 25	Transcript : AMAG Austria Metall AG, H1 2024 Earnings Call, Jul 25, 2024

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	1,076	1,054	1,446	1,224	941.5	839.3	-	-
Change	-	-1.97%	37.12%	-15.37%	-23.05%	-10.86%	-	-
Enterprise Value (EV) ¹	1,368	1,371	1,792	1,617	1,306	1,273	1,271	1,261
Change	-	0.22%	30.67%	-9.77%	-19.23%	-2.57%	-0.15%	-0.76%
P/E ratio	27.7x	90.6x	22.2x	11.2x	14.2x	14.5x	12.1x	10.6x
PBR	1.74x	1.76x	2.3x	1.72x	1.26x	1.12x	1.1x	1.08x
PEG	-	-1.3x	0x	0.2x	-0.4x	-1.1x	0.6x	0.7x
Capitalization / Revenue	1.01x	1.17x	1.15x	0.71x	0.65x	0.57x	0.55x	0.53x
EV / Revenue	1.28x	1.52x	1.42x	0.94x	0.9x	0.86x	0.83x	0.8x
EV / EBITDA	9.57x	12.7x	9.62x	6.54x	6.93x	7.07x	6.53x	6.1x
EV / EBIT	22.4x	54.1x	17.6x	10.1x	12.8x	13.8x	11.8x	10.5x
EV / FCF	21.5x	28x	-65.4x	211x	15.6x	25.1x	19.2x	15.8x
FCF Yield	4.64%	3.58%	-1.53%	0.47%	6.43%	3.98%	5.21%	6.34%
Dividend per Share ²	1.2	0.5	1.5	1.5	1.5	1.4	1.4	1.4
Rate of return	3.93%	1.67%	3.66%	4.32%	5.62%	5.88%	5.88%	5.88%
EPS ²	1.1	0.33	1.85	3.1	1.88	1.64	1.965	2.245
Distribution rate	109%	152%	81.1%	48.4%	79.8%	85.4%	71.2%	62.4%
Net sales ¹	1,066	904.2	1,259	1,727	1,459	1,479	1,531	1,582
EBITDA ¹	143	108.2	186.2	247.1	188.4	180	194.5	206.6
EBIT ¹	61.07	25.33	101.8	159.8	102.4	92.25	107.4	120.1
Net income ¹	38.64	11.59	64.6	109.3	66.4	57.82	69.21	79.18
Net Debt ¹	292.9	317	346.2	393.3	364.5	433.2	431.4	421.8
Reference price ²	30.50	29.90	41.00	34.70	26.70	23.80	23.80	23.80
Nbr of stocks (in thousands)	35,264	35,264	35,264	35,264	35,264	35,264	-	-
Announcement Date	2/27/20	2/25/21	2/17/22	2/16/23	2/15/24	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
AMAG AUSTRIA METALL AG	14.51x	0.86x	7.07x	+5.88%	926M
CHINA HONGQIAO GROUP LIMITED	4.71x	0.7x	2.94x	+11.22%	11.85B
PRESS METAL ALUMINIUM HOLDINGS	21.66x	2.65x	14.4x	+1.92%	8.76B
SHANDONG NANSHAN ALUMINIUM CO.,LTD.	9.19x	0.54x	2.34x	+2.85%	5.75B
YUNNAN ALUMINIUM CO., LTD.	8.55x	-	-	+2.93%	5.59B
UNITED COMPANY RUSAL, INTERNATIONAL	9.83x	-	-	-	4.49B
ALUMINIUM BAHRAIN B.S.C.	7.57x	1.1x	4.6x	+5.39%	3.98B
QATAR ALUMINIUM MANUFACTURING COMPANY Q.P.S.C.	10.36x	1.33x	3.64x	-	1.91B
GRÄNGES AB	13.06x	0.69x	6.44x	+2.57%	1.28B
Average	11.05x	1.12x	5.92x	+4.68%	4.95B
Weighted average by Cap.	10.56x	1.25x	6.23x	+5.58%