Valuation Ernst Russ AG

Stocks

Market Closed - Xetra Other stock markets 11:35:16 2026-07-03 am EDT			5-day change	1st Jan Change
7.680 ^EUR	-0.26%		-3.52%	+10.34%

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	258.7	-	-
Change	-	-29.21%	-5.63%	41.16%	21.68%	10.34%	-	-
Enterprise Value (EV) ¹	257.1	144.7	82.85	93.57	122	194.4	97.13	115.1
Change	-	-43.73%	-42.72%	12.93%	30.38%	59.33%	-50.03%	18.53%
P/E	12.9x	3.05x	2.45x	4.54x	3.19x	7x	9.72x	9.37x
PBR	2.83x	-	0.8x	0.74x	0.94x	0.84x	0.8x	0.76x
PEG	-	0x	0.2x	-0.2x	0x	-0.1x	-0.3x	2.47x
Capitalization / Revenue	2.21x	-	0.67x	1.12x	1.48x	1.68x	1.62x	1.58x
EV / Revenue	2.79x	-	0.41x	0.54x	0.77x	1.26x	0.61x	0.7x
EV / EBITDA	6.51x	-	0.71x	1.01x	0.97x	2.39x	1.46x	1.74x
EV / EBIT	8.35x	-	0.96x	1.38x	1.27x	3.74x	2.72x	3.11x
EV / FCF	7.03x	-	-	-	2.96x	4.44x	2.21x	3.11x
FCF Yield	14.2%	-	-	-	33.8%	22.5%	45.2%	32.2%
Dividend per Share ²	-	-	1	0.2	0.25	0.3167	0.3	0.34
Rate of return	-	-	24.5%	3.5%	3.59%	4.12%	3.91%	4.43%
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	7.680	7.680	7.680
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.($)
ERNST RUSS AG	7x	1.26x	2.39x	4.12%	296M
UBS GROUP AG	15.32x	3.51x	-	2.37%	156B
BLACKROCK, INC.	19.98x	5.36x	11.64x	2.28%	154B
BANK OF NEW YORK MELLON CORPORATION (THE)	16.59x	7.33x	-	1.53%	101B
BROOKFIELD ASSET MANAGEMENT LTD.	25.22x	11.72x	20.11x	4.29%	73.92B
STATE STREET CORPORATION	13.84x	5.19x	-	2.03%	47.24B
AMERIPRISE FINANCIAL, INC.	11.53x	1.67x	5.18x	1.36%	43.97B
3I GROUP PLC	4.84x	4.9x	4.9x	3.63%	35.22B
NORTHERN TRUST CORPORATION	14.87x	5.19x	16.8x	1.86%	32.66B
Average	14.35x	5.13x	10.17x	2.61%	71.57B
Weighted average by Cap.	16.80x	5.65x	12.43x	2.39%