Valuation Ernst Russ AG BOERSE MUENCHEN

Stocks

Market Closed - BOERSE MUENCHEN Other stock markets 04:44:20 2026-07-17 pm EDT			5-day change	1st Jan Change
7.860 ^EUR	+2.34%		-3.68%	+11.97%

Jun. 24	Ernst Russ AG Presents at Deutsche Börse Scale Summit, Jun-23-2026 10:30 AM
May. 29	Ernst Russ AG Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	204.3	144.7	136.5	192.7	234.5	260.8	-	-
Change	-	-29.21%	-5.63%	41.16%	21.68%	11.21%	-	-
Enterprise Value (EV) ¹	257.1	144.7	82.85	93.57	122	196.4	99.16	117.2
Change	-	-43.73%	-42.72%	12.93%	30.38%	60.99%	-49.51%	18.15%
P/E	12.9x	3.05x	2.45x	4.54x	3.19x	7.06x	9.8x	9.44x
PBR	2.83x	-	0.8x	0.74x	0.94x	0.85x	0.81x	0.76x
PEG	-	0x	0.2x	-0.2x	0x	-0.1x	-0.4x	2.49x
Capitalization / Revenue	2.21x	-	0.67x	1.12x	1.48x	1.69x	1.63x	1.6x
EV / Revenue	2.79x	-	0.41x	0.54x	0.77x	1.27x	0.62x	0.72x
EV / EBITDA	6.51x	-	0.71x	1.01x	0.97x	2.41x	1.49x	1.77x
EV / EBIT	8.35x	-	0.96x	1.38x	1.27x	3.77x	2.77x	3.16x
EV / FCF	7.03x	-	-	-	2.96x	4.48x	2.26x	3.16x
FCF Yield	14.2%	-	-	-	33.8%	22.3%	44.2%	31.6%
Dividend per Share ²	-	-	1	0.2	0.25	0.3167	0.3	0.34
Rate of return	-	-	24.5%	3.5%	3.59%	4.09%	3.88%	4.39%
EPS ²	0.49	1.46	1.66	1.26	2.18	1.097	0.79	0.82
Distribution rate	-	-	60.2%	15.9%	11.5%	28.9%	38%	41.5%
Net sales ¹	92.28	-	202.7	172.7	158.1	154.1	160.2	163.3
EBITDA ¹	39.49	-	116.6	93	126.2	81.33	66.73	66.2
EBIT ¹	30.8	-	86.6	67.7	96.4	52.03	35.73	37.03
Net income ¹	15.78	47.27	55.08	42.47	73.48	37	26.53	27.6
Net Debt ¹	52.75	-	-53.66	-99.14	-112.5	-64.37	-161.6	-143.6
Reference price ²	6.300	4.460	4.075	5.720	6.960	7.740	7.740	7.740
Nbr of stocks (in thousands)	32,434	32,434	33,500	33,689	33,689	33,689	-	-
Announcement Date	3/24/22	3/22/23	3/18/24	3/25/25	3/24/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BLACKROCK, INC.	19.86x	5.56x	11.93x	2.14%	166B
UBS GROUP AG	15.45x	3.6x	-	2.33%	164B
BANK OF NEW YORK MELLON CORPORATION (THE)	17.1x	7.54x	-	1.46%	107B
BROOKFIELD ASSET MANAGEMENT LTD.	26.36x	12.26x	21.03x	4.11%	77.17B
STATE STREET CORPORATION	13.83x	5.29x	-	1.92%	50.13B
AMERIPRISE FINANCIAL, INC.	12.08x	1.83x	5.73x	1.27%	47.45B
3I GROUP PLC	4.83x	4.85x	4.89x	3.66%	34.84B
NORTHERN TRUST CORPORATION	14.1x	5.45x	18.01x	1.79%	34.17B
Average	15.45x	5.80x	12.32x	2.34%	85.04B
Weighted average by Cap.	17.06x	5.84x	12.96x	2.29%