|
Market Closed -
Other stock markets
|
After hours 02:43:25 pm | |||
| 1.418 EUR | -1.60% |
|
1.427 | +0.63% |
| May. 07 | Metsa Board, Heidelberger Druckmaschinen enter into strategic collaboration | RE |
| May. 07 | Metsä Board enters into partnership with Heidelberger Druckmaschinen | FW |
Company Valuation: Heidelberger Druckmaschinen AG
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 349.4 | 727.4 | 519.2 | 316.5 | 337.2 | 431.5 | - | - |
| Change | - | 108.19% | -28.62% | -39.04% | 6.54% | 27.98% | - | - |
| Enterprise Value (EV) 1 | 416.4 | 716.4 | 468.2 | 239.5 | 246.2 | 321.8 | 283.6 | 247.9 |
| Change | - | 72.05% | -34.64% | -48.84% | 2.8% | 30.71% | -11.87% | -12.58% |
| P/E ratio | -8.2x | 21.7x | 5.69x | 8x | 55.4x | 11.1x | 9.63x | 7x |
| PBR | 3.2x | 3.01x | 1.01x | 0.6x | 0.62x | 0.74x | 0.67x | 0.66x |
| PEG | - | -0x | 0x | -0.1x | -0.7x | 0x | 0.6x | 0.2x |
| Capitalization / Revenue | 0.18x | 0.33x | 0.21x | 0.13x | 0.15x | 0.19x | 0.18x | 0.18x |
| EV / Revenue | 0.22x | 0.33x | 0.19x | 0.1x | 0.11x | 0.14x | 0.12x | 0.1x |
| EV / EBITDA | 2.85x | 4.48x | 2.24x | 1.39x | 1.52x | 2.05x | 1.61x | 1.31x |
| EV / EBIT | 6.03x | 8.87x | 3.57x | 2.63x | 4.04x | 4.01x | 2.84x | 2.21x |
| EV / FCF | -10.5x | -170x | -10.4x | 4.28x | 4.83x | 16.6x | 9.24x | 5.13x |
| FCF Yield | -9.54% | -0.59% | -9.61% | 23.4% | 20.7% | 6.01% | 10.8% | 19.5% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.14 | 0.11 | 0.3 | 0.13 | 0.02 | 0.13 | 0.1496 | 0.2058 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 1,913 | 2,183 | 2,435 | 2,395 | 2,280 | 2,312 | 2,342 | 2,411 |
| EBITDA 1 | 146 | 160 | 209 | 172 | 162 | 156.8 | 176.6 | 188.6 |
| EBIT 1 | 69 | 80.74 | 131 | 91 | 60.9 | 80.22 | 100 | 111.9 |
| Net income 1 | -42.89 | 33.06 | 91 | 39 | 5.4 | 38.8 | 45.72 | 62.82 |
| Net Debt 1 | 67 | -11 | -51 | -77 | -91 | -109.7 | -148 | -183.6 |
| Reference price 2 | 1.148 | 2.390 | 1.706 | 1.040 | 1.108 | 1.441 | 1.441 | 1.441 |
| Nbr of stocks (in thousands) | 304,336 | 304,336 | 304,336 | 304,336 | 304,336 | 304,336 | - | - |
| Announcement Date | 6/9/21 | 6/10/22 | 6/14/23 | 6/10/24 | 6/5/25 | - | - | - |
1EUR in Million2EUR
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.08x | 0.14x | 2.1x | -.--% | 516M | |
| 25.12x | 2.16x | 15.23x | 0.7% | 20.71B | |
| 27.27x | 5.9x | 18.31x | 1.13% | 15.82B | |
| 36.64x | 4.61x | 27.12x | 0.86% | 13.27B | |
| 85.31x | 8.77x | 51.3x | 0.22% | 11.03B | |
| 50.78x | 5.39x | 21.43x | - | 6.53B | |
| 12.3x | 1.01x | 7.28x | 6.11% | 4.86B | |
| 12.08x | 0.6x | 5.48x | 2.48% | 4.72B | |
| 8.52x | 1.4x | 5.78x | 4.13% | 4.52B | |
| 34.8x | 2.17x | 18.36x | 0.98% | 4.33B | |
| Average | 30.39x | 3.22x | 17.24x | 1.84% | 8.63B | |
| Weighted average by Cap. | 35.02x | 4.11x | 21.31x | 1.38% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- HDD Stock
- Valuation Heidelberger Druckmaschinen AG
Select your edition
All financial news and data tailored to specific country editions
