Valuation KWS SAAT SE & Co. KGaA

Equities

Real-time Estimate Tradegate Other stock markets 04:58:46 2025-07-08 am EDT			5-day change	1st Jan Change
62.85 ^EUR	+1.37%		+2.96%	+6.63%

Jun. 30	KWS SAAT : DZ Bank maintains a Buy rating	ZD
Jun. 30	Withdrawal from North American corn business pushes KWS Saat to annual high	DP

Data adjusted to current consolidation scope

Fiscal Period: June	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	2,201	2,290	1,861	1,858	1,963	2,046	-	-
Change	-	4.05%	-18.76%	-0.15%	5.66%	4.22%	-	-
Enterprise Value (EV) ¹	2,697	2,766	2,383	2,423	2,348	2,046	1,920	1,836
Change	-	2.56%	-13.86%	1.7%	-3.09%	-12.85%	-6.2%	-4.33%
P/E ratio	23.1x	20.7x	17.3x	14.6x	15.1x	9.35x	10.4x	9.64x
PBR	2.21x	2.17x	1.5x	1.44x	1.41x	1.27x	1.14x	1.04x
PEG	-	1.3x	-7.24x	0.8x	5.29x	0.1x	-1.06x	1.28x
Capitalization / Revenue	1.72x	1.75x	1.21x	1.02x	1.17x	1.23x	1.2x	1.15x
EV / Revenue	2.1x	2.11x	1.55x	1.33x	1.4x	1.23x	1.12x	1.03x
EV / EBITDA	12x	12x	9.44x	7.62x	6.05x	5.84x	5.09x	4.62x
EV / EBIT	19.6x	20.2x	15.4x	10.9x	7.78x	7.85x	6.85x	6.19x
EV / FCF	-7.41x	32.9x	251x	54.5x	43.6x	7.16x	10.8x	10.5x
FCF Yield	-13.5%	3.04%	0.4%	1.84%	2.29%	14%	9.22%	9.56%
Dividend per Share ²	0.7	0.8	0.8	0.9	1	1.167	1.3	1.483
Rate of return	1.05%	1.15%	1.42%	1.6%	1.68%	1.88%	2.1%	2.39%
EPS ²	2.89	3.35	3.27	3.85	3.96	6.63	5.982	6.433
Distribution rate	24.2%	23.9%	24.5%	23.4%	25.3%	17.6%	21.7%	23.1%
Net sales ¹	1,283	1,310	1,540	1,820	1,678	1,659	1,711	1,787
EBITDA ¹	225.5	230.9	252.4	318.2	388.1	350.5	377.4	397.8
EBIT ¹	137.4	137	155.1	222.8	302	260.8	280.3	296.8
Net income ¹	95.2	110.6	107.8	127	130.8	218.5	197.4	212.4
Net Debt ¹	495.7	475.6	521.9	565.2	385.1	0.5	-126.3	-209.5
Reference price ²	66.70	69.40	56.50	56.30	59.60	62.00	62.00	62.00
Nbr of stocks (in thousands)	33,000	33,000	32,931	33,000	32,938	33,000	-	-
Announcement Date	10/26/20	10/20/21	10/11/22	9/27/23	9/26/24	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
KWS SAAT SE & CO. KGAA	9.35x	1.23x	5.84x	1.88%	2.4B
WENS FOODSTUFF GROUP CO., LTD.	12.59x	1.25x	7.97x	2.79%	15.93B
CHAROEN POKPHAND FOODS	7.69x	1.02x	8.06x	5.47%	5.5B
QL RESOURCES	33.46x	2.39x	17.51x	1.13%	3.94B
GODREJ AGROVET LIMITED	32.89x	1.69x	19.04x	1.3%	1.76B
STAR LAKE BIOSCIENCE CO., INC.ZHAOQING GUANGDONG	9.08x	-	-	5.65%	1.66B
FRESH DEL MONTE PRODUCE INC.	12.62x	-	-	-	1.57B
SLC AGRÍCOLA S.A.	10.18x	1.76x	5.03x	3.65%	1.47B
DOLE PLC	10.95x	0.21x	4.71x	2.42%	1.34B
Average	15.42x	1.37x	9.74x	3.04%	3.95B
Weighted average by Cap.	14.60x	1.35x	9.32x	3.05%