|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 13.52 EUR | +4.40% |
|
+8.19% | +8.45% |
| Jan. 12 | Strong Demand for De-Icing Salt - K+S Ramps Up Production | RE |
| Jan. 12 | K+S says de-icing salt demand high, delayed deliveries possible | RE |
Company Valuation: K+S AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 1,491 | 2,906 | 3,517 | 2,563 | 1,873 | 2,319 | 2,319 | - |
| Change | - | 94.98% | 21.01% | -27.13% | -26.9% | 23.8% | 0% | - |
| Enterprise Value (EV) 1 | 4,507 | 4,030 | 3,262 | 2,440 | 1,820 | 2,300 | 2,297 | 2,222 |
| Change | - | -10.57% | -19.07% | -25.21% | -25.42% | 26.4% | -0.12% | -3.29% |
| P/E ratio | -0.87x | 0.97x | 2.33x | 12.8x | -28.3x | -1.45x | 13.8x | 17.4x |
| PBR | 0.67x | 0.55x | 0.52x | 0.39x | 0.3x | 0.48x | 0.47x | 0.46x |
| PEG | - | -0x | -0x | -0.1x | 0x | -0x | -0x | -0.8x |
| Capitalization / Revenue | 0.4x | 0.9x | 0.62x | 0.66x | 0.51x | 0.63x | 0.63x | 0.62x |
| EV / Revenue | 1.22x | 1.25x | 0.57x | 0.63x | 0.5x | 0.63x | 0.62x | 0.59x |
| EV / EBITDA | 10.1x | 4.16x | 1.35x | 3.42x | 3.26x | 3.81x | 3.62x | 3.55x |
| EV / EBIT | 118x | 5.96x | 1.65x | 9.54x | -866x | -2.98x | 10.4x | 11.5x |
| EV / FCF | -62.6x | -241x | 3.15x | 6.95x | 26.5x | 58.2x | 69.6x | 33.9x |
| FCF Yield | -1.6% | -0.41% | 31.7% | 14.4% | 3.78% | 1.72% | 1.44% | 2.95% |
| Dividend per Share 2 | 0.04 | 0.2 | 1 | 0.7 | 0.15 | 0.0905 | 0.085 | 0.1952 |
| Rate of return | 0.51% | 1.32% | 5.44% | 4.89% | 1.43% | 0.7% | 0.66% | 1.51% |
| EPS 2 | -8.96 | 15.59 | 7.88 | 1.12 | -0.37 | -8.957 | 0.9394 | 0.7446 |
| Distribution rate | -0.45% | 1.28% | 12.7% | 62.5% | -40.5% | -1.01% | 9.05% | 26.2% |
| Net sales 1 | 3,698 | 3,213 | 5,677 | 3,873 | 3,653 | 3,663 | 3,694 | 3,744 |
| EBITDA 1 | 444.8 | 969.1 | 2,423 | 712.4 | 557.7 | 603.5 | 635.2 | 625.9 |
| EBIT 1 | 38.2 | 676.6 | 1,974 | 255.7 | -2.1 | -772.5 | 221 | 192.8 |
| Net income 1 | -1,715 | 2,983 | 1,508 | 210.2 | -66.8 | -1,600 | 164.4 | 133.4 |
| Net Debt 1 | 3,016 | 1,124 | -255.2 | -123.3 | -53.8 | -19.33 | -22.2 | -97.77 |
| Reference price 2 | 7.79 | 15.18 | 18.38 | 14.31 | 10.46 | 12.95 | 12.95 | 12.95 |
| Nbr of stocks (in thousands) | 191,400 | 191,400 | 191,400 | 179,100 | 179,100 | 179,100 | 179,100 | - |
| Announcement Date | 3/11/21 | 3/10/22 | 3/15/23 | 3/14/24 | 3/13/25 | - | - | - |
1EUR in Million2EUR
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -1.45x | 0.63x | 3.81x | 0.7% | 2.7B | |
| 30.55x | 2.56x | 11.72x | 1.03% | 46.52B | |
| 11.05x | 1.21x | 6.78x | 4.21% | 8.96B | |
| 25.11x | 1.59x | 8.61x | 1.21% | 7.24B | |
| 31.76x | 5.76x | 21.35x | 0.47% | 5.48B | |
| Average | 19.41x | 2.35x | 10.46x | 1.52% | 14.18B | |
| Weighted average by Cap. | 26.41x | 2.47x | 11.22x | 1.39% |
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
- SDF Stock
- Valuation K+S AG
Select your edition
All financial news and data tailored to specific country editions
