Company Valuation: HOCHTIEF AG

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 8,030 5,424 4,836 3,961 7,544 10,673 10,673 -
Change - -32.45% -10.84% -18.1% 90.46% 41.48% 0% -
Enterprise Value (EV) 1 6,501 4,806 4,280 3,607 6,672 10,536 10,194 9,831
Change - -26.07% -10.94% -15.72% 84.95% 57.92% -3.25% -3.56%
P/E ratio -38.9x 12.9x 23.3x 7.89x 14.4x 15.6x 15.5x 14.2x
PBR 6.29x 8.1x 6.05x 3.35x 6.11x 6.93x 6.11x 5.33x
PEG - -0x -0.5x 0x 3.56x 0.5x 25.02x 1.46x
Capitalization / Revenue 0.31x 0.24x 0.23x 0.15x 0.27x 0.33x 0.31x 0.3x
EV / Revenue 0.25x 0.21x 0.2x 0.14x 0.24x 0.33x 0.3x 0.28x
EV / EBITDA 3.43x 2.82x 4x 3.05x 5.42x 5.72x 5.15x 4.7x
EV / EBIT 5.46x 4.81x 5.66x 4.29x 7.33x 8.89x 7.6x 7.05x
EV / FCF 5.99x 15.5x 13.9x 4.07x 5.84x 14.6x 13.2x 12x
FCF Yield 16.7% 6.45% 7.19% 24.6% 17.1% 6.84% 7.6% 8.37%
Dividend per Share 2 5.8 3.93 1.91 4 4.4 5.348 5.704 6.248
Rate of return 5.1% 4.94% 2.69% 7.59% 4.39% 3.77% 4.02% 4.4%
EPS 2 -2.92 6.16 3.05 6.68 6.95 9.073 9.129 10.02
Distribution rate -199% 63.8% 62.6% 59.9% 63.3% 58.9% 62.5% 62.4%
Net sales 1 25,852 22,954 21,378 26,219 27,756 32,166 34,450 35,601
EBITDA 1 1,893 1,703 1,071 1,184 1,230 1,841 1,981 2,094
EBIT 1 1,192 999.1 756.5 840.7 909.6 1,185 1,342 1,395
Net income 1 -206.2 427.2 207.9 481.8 522.7 669.7 669.9 735.5
Net Debt 1 -1,529 -617.9 -555.8 -353.6 -872.2 -136.6 -478.8 -842.1
Reference price 2 113.70 79.55 71.00 52.68 100.30 141.90 141.90 141.90
Nbr of stocks (in thousands) 70,624 68,187 68,116 75,189 75,213 75,213 75,213 -
Announcement Date 2/11/20 2/18/21 2/23/22 2/23/23 2/22/24 - - -
1EUR in Million2EUR
Estimates

P/E ratio, Detailed evolution

Add to a list
P/E ratio (Y) EV / Sales (Y) EV / EBITDA (Y) Yield (Y) Capi.($)
15.43x0.32x5.65x3.82%10.97B
12.92x1.12x6.36x4.35%62.1B
30.65x2.18x20.64x1.01%53.29B
50.89x2.01x20.98x0.12%44.1B
4.3x0.26x4.67x4.91%31.31B
17.14x3.97x26.48x1.9%31.22B
43.52x3.08x17.05x0.6%22.77B
21.66x1.37x13.92x0.2%21.01B
4.58x0.37x7.32x3.45%18.45B
Average 22.34x 1.63x 13.67x percentage-no-prefix 32.8B
Weighted average by Cap. 23.88x 1.75x 14.46x percentage-no-prefix
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

  1. Stock Market
  2. Equities
  3. HOT Stock
  4. Valuation HOCHTIEF AG