Valuation Salzgitter AG

Equities

Real-time Estimate Tradegate Other stock markets 10:42:32 2026-04-13 am EDT			5-day change	1st Jan Change
47.02 ^EUR	-1.67%		+20.29%	+16.69%

Apr. 08	Why banking, tourism and commodities stocks are soaring
Apr. 08	Why banking, tourism, and commodities are soaring on the stock market

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,699	1,543	1,514	856.7	2,171	2,586	-	-
Change	-	-9.23%	-1.82%	-43.43%	153.41%	19.13%	-	-
Enterprise Value (EV) ¹	2,472	2,253	1,876	1,610	3,328	3,923	3,924	3,854
Change	-	-8.89%	-16.74%	-14.16%	106.68%	17.89%	0.02%	-1.78%
P/E ratio	2.93x	1.43x	7.57x	-2.43x	-29.3x	21.2x	8.39x	8.04x
PBR	0.51x	0.32x	0.31x	0.19x	0.49x	0.57x	0.54x	0.52x
PEG	-	0x	-0.1x	0x	0.4x	-0x	0x	1.83x
Capitalization / Revenue	0.17x	0.12x	0.14x	0.09x	0.24x	0.27x	0.26x	0.26x
EV / Revenue	0.25x	0.18x	0.17x	0.16x	0.37x	0.41x	0.39x	0.38x
EV / EBITDA	1.96x	1.39x	2.77x	3.62x	8.84x	6.18x	4.73x	4.51x
EV / EBIT	3.28x	1.72x	5.28x	-8.99x	56.4x	12.6x	7.84x	6.88x
EV / FCF	-177x	14.6x	13.4x	-2.87x	-5.88x	-13.5x	39.3x	15.2x
FCF Yield	-0.57%	6.84%	7.48%	-34.8%	-17%	-7.38%	2.54%	6.59%
Dividend per Share ²	0.75	1	0.45	0.2	0.2	0.212	0.2597	0.3325
Rate of return	2.39%	3.51%	1.61%	1.26%	0.5%	0.44%	0.54%	0.7%
EPS ²	10.74	20	3.7	-6.51	-1.37	2.255	5.699	5.949
Distribution rate	6.98%	5%	12.2%	-3.07%	-14.6%	9.4%	4.56%	5.59%
Net sales ¹	9,767	12,553	10,790	10,012	8,981	9,579	10,067	10,036
EBITDA ¹	1,262	1,618	677	445.2	376.3	635.2	830.2	855.5
EBIT ¹	753.2	1,311	355	-179	59	311	500.2	560
Net income ¹	581.1	1,082	200.1	-352.2	-74.2	125.5	314.8	325.2
Net Debt ¹	772.9	710	361.1	753.3	1,156	1,337	1,337	1,268
Reference price ²	31.42	28.52	28.00	15.84	40.14	47.82	47.82	47.82
Nbr of stocks (in thousands)	54,087	54,087	54,087	54,087	54,087	54,087	-	-
Announcement Date	3/21/22	3/27/23	3/15/24	3/20/25	3/20/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SALZGITTER AG	21.2x	0.41x	6.18x	0.44%	3.04B
JSW STEEL LIMITED	32.96x	2.01x	12.33x	0.43%	31.89B
BAOSHAN IRON & STEEL CO., LTD.	13.64x	0.52x	4.91x	4.13%	20.36B
JINDAL STEEL & POWER LIMITED	33.7x	2.64x	14.81x	0.2%	13.37B
CITIC PACIFIC SPECIAL STEEL GROUP CO., LTD	12.59x	-	-	-	12.56B
CHINA STEEL CORPORATION	52.42x	1.58x	14.55x	1.54%	9.63B
BHARAT FORGE LIMITED	65.06x	5.39x	30.37x	0.46%	9.24B
BLUESCOPE STEEL LIMITED	14.87x	0.81x	6.83x	6.35%	8.86B
TERNIUM S.A.	9.94x	0.55x	4.39x	5.62%	8.2B
Average	28.49x	1.74x	11.80x	2.4%	13.02B
Weighted average by Cap.	28.35x	1.79x	11.73x	2.14%