|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 378.40 EUR | +3.50% |
|
+6.65% | +12.28% |
| Feb. 09 | ACS's CIMIC unit Leighton Asia wins data centre contract in Malaysia | RE |
| Feb. 06 | Acciona wins in consortium 5 bln euro railway project in Queensland, Australia | RE |
Company Valuation: HOCHTIEF AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 5,424 | 4,836 | 3,961 | 7,544 | 9,755 | 28,471 | 28,471 | - |
| Change | - | -10.84% | -18.1% | 90.46% | 29.31% | 191.86% | 0% | - |
| Enterprise Value (EV) 1 | 4,806 | 4,280 | 3,607 | 6,672 | 9,875 | 29,416 | 29,055 | 28,885 |
| Change | - | -10.94% | -15.72% | 84.95% | 48.02% | 197.87% | -1.23% | -0.59% |
| P/E ratio | 12.9x | 23.3x | 7.89x | 14.4x | 12.6x | 33.9x | 30x | 25.5x |
| PBR | 8.1x | 6.05x | 3.35x | 6.11x | 9.1x | 18.5x | 13.8x | 10.6x |
| PEG | - | -0.5x | 0x | 3.56x | 0.3x | 4.1x | 2.3x | 1.5x |
| Capitalization / Revenue | 0.24x | 0.23x | 0.15x | 0.27x | 0.29x | 0.74x | 0.66x | 0.6x |
| EV / Revenue | 0.21x | 0.2x | 0.14x | 0.24x | 0.3x | 0.76x | 0.67x | 0.61x |
| EV / EBITDA | 2.82x | 4x | 3.05x | 5.42x | 5.25x | 13.3x | 11.8x | 10.6x |
| EV / EBIT | 4.81x | 5.66x | 4.29x | 7.33x | 7.67x | 18.8x | 16x | 14.3x |
| EV / FCF | 15.5x | 13.9x | 4.07x | 5.84x | 5.1x | 26x | 25.8x | 18.7x |
| FCF Yield | 6.45% | 7.19% | 24.6% | 17.1% | 19.6% | 3.84% | 3.88% | 5.35% |
| Dividend per Share 2 | 3.93 | 1.91 | 4 | 4.4 | 5.23 | 6.487 | 7.906 | 9.211 |
| Rate of return | 4.94% | 2.69% | 7.59% | 4.39% | 4.03% | 1.71% | 2.09% | 2.43% |
| EPS 2 | 6.16 | 3.05 | 6.68 | 6.95 | 10.31 | 11.16 | 12.61 | 14.82 |
| Distribution rate | 63.8% | 62.6% | 59.9% | 63.3% | 50.7% | 58.1% | 62.7% | 62.2% |
| Net sales 1 | 22,954 | 21,378 | 26,219 | 27,756 | 33,301 | 38,614 | 43,152 | 47,406 |
| EBITDA 1 | 1,703 | 1,071 | 1,184 | 1,230 | 1,882 | 2,217 | 2,469 | 2,732 |
| EBIT 1 | 999.1 | 756.5 | 840.7 | 909.6 | 1,287 | 1,565 | 1,810 | 2,026 |
| Net income 1 | 427.2 | 207.9 | 481.8 | 522.7 | 775.6 | 876.1 | 977.3 | 1,175 |
| Net Debt 1 | -617.9 | -555.8 | -353.6 | -872.2 | 120 | 944.2 | 583.5 | 413.3 |
| Reference price 2 | 79.55 | 71.00 | 52.68 | 100.30 | 129.70 | 378.40 | 378.40 | 378.40 |
| Nbr of stocks (in thousands) | 68,187 | 68,116 | 75,189 | 75,213 | 75,213 | 75,242 | 75,242 | - |
| Announcement Date | 2/18/21 | 2/23/22 | 2/23/23 | 2/22/24 | 2/19/25 | - | - | - |
1EUR in Million2EUR
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 32.75x | 0.74x | 12.83x | 1.77% | 32.5B | |
| 15.8x | 1.28x | 7.07x | 3.59% | 87.89B | |
| 74.89x | 2.86x | 28.34x | 0.08% | 75.77B | |
| 31.17x | 2.25x | 21.52x | 1% | 61.75B | |
| 50.32x | 5.26x | 34.78x | 1.34% | 50.95B | |
| 46.84x | 4.85x | 31.87x | 0.16% | 43.3B | |
| 30.32x | 1.96x | 18.93x | 0.13% | 34.22B | |
| 4.44x | 0.27x | 5.06x | 5.37% | 30.19B | |
| 29.62x | 0.52x | 8.47x | 2.24% | 29.25B | |
| 35.73x | 2.74x | 15.32x | 0.56% | 26.27B | |
| Average | 35.19x | 2.27x | 18.42x | 1.62% | 47.21B | |
| Weighted average by Cap. | 37.32x | 2.40x | 19.31x | 1.62% |
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
- HOT Stock
- Valuation HOCHTIEF AG
Select your edition
All financial news and data tailored to specific country editions
