|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 8.440 EUR | -2.76% |
|
+10.04% | +0.96% |
| Apr. 17 | Schneider: EV subsidies available for application starting in May | RE |
| Apr. 16 | Bosch targets higher sales and margin carried by tech investments, job cuts | RE |
Company Valuation: Schaeffler AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 4,855 | 4,239 | 3,726 | 4,008 | 7,899 | 7,975 | - | - |
| Change | - | -12.69% | -12.1% | 7.55% | 97.1% | 0.96% | - | - |
| Enterprise Value (EV) 1 | 6,940 | 6,488 | 6,915 | 8,842 | 12,814 | 13,393 | 13,179 | 12,950 |
| Change | - | -6.51% | 6.58% | 27.86% | 44.93% | 4.51% | -1.6% | -1.74% |
| P/E ratio | 6.39x | 7.58x | 11.9x | -4.93x | -18.6x | 89x | 12.5x | 7.68x |
| PBR | 1.59x | 1.06x | 0.99x | 0.79x | 2.59x | 2.75x | 2.26x | 2.01x |
| PEG | - | -0.3x | -0.3x | 0x | 0.4x | -1x | 0x | 0.1x |
| Capitalization / Revenue | 0.35x | 0.27x | 0.23x | 0.22x | 0.34x | 0.34x | 0.32x | 0.3x |
| EV / Revenue | 0.5x | 0.41x | 0.42x | 0.49x | 0.55x | 0.57x | 0.53x | 0.49x |
| EV / EBITDA | 3.12x | 3.31x | 3.77x | 4.66x | 5.53x | 5.26x | 4.5x | 3.74x |
| EV / EBIT | 5.48x | 6.2x | 5.83x | 10.9x | 13.7x | 12.8x | 9.68x | 6.8x |
| EV / FCF | 10.8x | 15.7x | 16.4x | 24.4x | 48.2x | 51.3x | 24.3x | 27.5x |
| FCF Yield | 9.25% | 6.37% | 6.09% | 4.11% | 2.08% | 1.95% | 4.12% | 3.64% |
| Dividend per Share 2 | 0.5 | 0.45 | 0.45 | - | 0.3 | 0.2909 | 0.3645 | 0.5197 |
| Rate of return | 6.86% | 7.07% | 8.04% | - | 3.59% | 3.45% | 4.32% | 6.16% |
| EPS 2 | 1.14 | 0.84 | 0.47 | -0.86 | -0.45 | 0.0948 | 0.6747 | 1.099 |
| Distribution rate | 43.9% | 53.6% | 95.7% | - | -66.7% | 307% | 54% | 47.3% |
| Net sales 1 | 13,852 | 15,809 | 16,313 | 18,188 | 23,492 | 23,681 | 24,995 | 26,437 |
| EBITDA 1 | 2,224 | 1,963 | 1,836 | 1,897 | 2,317 | 2,546 | 2,926 | 3,460 |
| EBIT 1 | 1,266 | 1,046 | 1,187 | 811 | 936 | 1,046 | 1,361 | 1,904 |
| Net income 1 | 756 | 557 | 310 | -632 | -424 | -49.44 | 633.4 | 1,043 |
| Net Debt 1 | 2,085 | 2,249 | 3,189 | 4,834 | 4,915 | 5,418 | 5,204 | 4,975 |
| Reference price 2 | 7.290 | 6.365 | 5.595 | 4.242 | 8.360 | 8.440 | 8.440 | 8.440 |
| Nbr of stocks (in thousands) | 666,000 | 666,000 | 666,000 | 944,885 | 944,885 | 944,885 | - | - |
| Announcement Date | 3/8/22 | 3/7/23 | 3/5/24 | 3/4/25 | 3/3/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 91.52x | 0.58x | 5.35x | 3.35% | 9.4B | |
| 25.22x | 1.63x | 13.4x | 1.26% | 49.07B | |
| 12.6x | 0.67x | 5.3x | 3.36% | 33.32B | |
| 8.73x | 0.55x | 7.13x | 1.64% | 25.49B | |
| 14.68x | 2.72x | 9.71x | 4.08% | 22.56B | |
| 9.31x | 0.5x | 4.95x | 3.25% | 17.16B | |
| 11.18x | 1x | 5.77x | 4.48% | 15.72B | |
| 32.45x | 3.06x | 17.71x | 0.91% | 15.44B | |
| 32.17x | 1.15x | 12.63x | 0.65% | 13.98B | |
| 13.47x | 1.12x | 6.46x | -.--% | 12.94B | |
| Average | 25.13x | 1.30x | 8.84x | 2.3% | 21.51B | |
| Weighted average by Cap. | 21.07x | 1.32x | 9.27x | 2.27% |
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
- SHA0 Stock
- Valuation Schaeffler AG
Select your edition
All financial news and data tailored to specific country editions
