Valuation Ernst Russ AG BOERSE MUENCHEN

Stocks

Market Closed - BOERSE MUENCHEN Other stock markets 04:43:03 2026-07-07 pm EDT			5-day change	1st Jan Change
8.120 ^EUR	+5.73%		-4.00%	+9.40%

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	276.3	-	-
Change	-	-29.21%	-5.63%	41.16%	21.68%	17.82%	-	-
Enterprise Value (EV) ¹	257.1	144.7	82.85	93.57	122	211.9	114.7	132.7
Change	-	-43.73%	-42.72%	12.93%	30.38%	73.69%	-45.89%	15.7%
P/E	12.9x	3.05x	2.45x	4.54x	3.19x	7.11x	9.87x	9.51x
PBR	2.83x	-	0.8x	0.74x	0.94x	0.85x	0.81x	0.77x
PEG	-	0x	0.2x	-0.2x	0x	-0.1x	-0.4x	2.5x
Capitalization / Revenue	2.21x	-	0.67x	1.12x	1.48x	1.79x	1.72x	1.69x
EV / Revenue	2.79x	-	0.41x	0.54x	0.77x	1.37x	0.72x	0.81x
EV / EBITDA	6.51x	-	0.71x	1.01x	0.97x	2.61x	1.72x	2x
EV / EBIT	8.35x	-	0.96x	1.38x	1.27x	4.07x	3.21x	3.58x
EV / FCF	7.03x	-	-	-	2.96x	4.84x	2.61x	3.58x
FCF Yield	14.2%	-	-	-	33.8%	20.7%	38.3%	27.9%
Dividend per Share ²	-	-	1	0.2	0.25	0.3167	0.3	0.34
Rate of return	-	-	24.5%	3.5%	3.59%	4.06%	3.85%	4.36%
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	7.800	7.800	7.800
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
UBS GROUP AG	15.49x	3.55x	-	2.34%	158B
BLACKROCK, INC.	20.29x	5.39x	11.82x	2.24%	157B
BANK OF NEW YORK MELLON CORPORATION (THE)	16.94x	7.42x	-	1.51%	103B
BROOKFIELD ASSET MANAGEMENT LTD.	25.57x	11.89x	20.4x	4.23%	74.94B
STATE STREET CORPORATION	14.24x	5.26x	-	1.97%	48.7B
AMERIPRISE FINANCIAL, INC.	11.96x	1.75x	5.44x	1.31%	45.62B
3I GROUP PLC	4.87x	4.94x	4.93x	3.6%	35.48B
NORTHERN TRUST CORPORATION	15.24x	5.47x	17.77x	1.81%	33.52B
Average	15.58x	5.71x	12.07x	2.38%	81.98B
Weighted average by Cap.	17.09x	5.73x	12.71x	2.35%