Company Valuation: Fuchs SE

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 5,858 4,921 4,183 4,897 4,813 5,558 - -
Change - -16% -14.99% 17.07% -1.71% 15.48% - -
Enterprise Value (EV) 1 5,679 4,824 4,243 4,785 4,772 5,391 5,226 5,047
Change - -15.06% -12.04% 12.77% -0.27% 12.96% -3.06% -3.43%
P/E ratio 29.2x 21.8x 17.4x 19.3x 18.1x 19.6x 18.1x 17.1x
PBR 4.09x 3.17x 2.48x 3.11x 2.96x 2.98x 2.75x 2.53x
PEG - 1.4x 6.37x 1.7x 1.8x 2.81x 2.17x 2.93x
Capitalization / Revenue 2.46x 1.71x 1.23x 1.38x 1.37x 1.52x 1.47x 1.41x
EV / Revenue 2.39x 1.68x 1.24x 1.35x 1.35x 1.48x 1.38x 1.28x
EV / EBITDA 14.8x 10.7x 9.24x 9.36x 8.99x 9.68x 8.76x 8.08x
EV / EBIT 18.1x 13.3x 11.6x 11.6x 11x 11.8x 10.5x 9.6x
EV / FCF 23.9x 54.2x 69.6x 10.3x 15.5x 18.5x 15.6x 14.9x
FCF Yield 4.19% 1.85% 1.44% 9.72% 6.43% 5.41% 6.4% 6.72%
Dividend per Share 2 0.99 1.03 1.07 1.11 1.16 1.218 1.284 1.354
Rate of return 2.13% 2.58% 3.27% 2.75% 2.78% 2.52% 2.66% 2.81%
EPS 2 1.59 1.83 1.88 2.09 2.3 2.461 2.666 2.822
Distribution rate 62.3% 56.3% 56.9% 53.1% 50.4% 49.5% 48.1% 48%
Net sales 1 2,378 2,871 3,412 3,541 3,525 3,647 3,792 3,939
EBITDA 1 383 449 459 511 531 557.1 596.3 624.9
EBIT 1 313 363 365 413 434 458.5 497.6 525.6
Net income 1 220 253 259 282 302 319.9 347.7 368.6
Net Debt 1 -179 -97 60 -112 -41 -167.3 -332.1 -511.5
Reference price 2 46.44 39.92 32.74 40.30 41.66 48.26 48.26 48.26
Nbr of stocks (in thousands) 139,000 139,000 138,190 134,629 131,048 131,000 - -
Announcement Date 3/9/21 3/18/22 3/8/23 3/12/24 3/21/25 - - -
1EUR in Million2EUR
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
19.61x1.48x9.68x2.52% 6.51B
26.65x4x13.17x2% 118B
-1342.7x24.05x180.41x0.32% 54.21B
38.08x1.23x9.15x6.15% 44.87B
12.72x1.24x7.48x2.47% 24.2B
20.48x0.99x9.8x8.47% 20.47B
86.6x - - 0.07% 17.41B
9.25x2.75x7.08x4.71% 16.28B
11.94x0.9x8.35x3.84% 13.98B
30.63x0.72x6.76x1.39% 11.44B
Average -108.67x 4.15x 27.99x 3.19% 32.75B
Weighted average by Cap. -198.13x 6.31x 40.31x 2.83%
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