|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 260.25 EUR | -0.23% |
|
+2.38% | +8.82% |
| Jan. 16 | Yokogawa: Leading Energy Transition and Smart Factories |  |
| Jan. 15 | Pharma sector doubles down on AI amid hopes of slashing costs, timelines | RE |
Company Valuation: Siemens AG
Data adjusted to current consolidation scope
| Fiscal Period: September | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 113,299 | 79,905 | 107,367 | 141,274 | 177,700 | 202,220 | - | - |
| Change | - | -29.47% | 34.37% | 31.58% | 25.78% | 13.8% | - | - |
| Enterprise Value (EV) 1 | 152,454 | 120,076 | 143,879 | 180,037 | 219,220 | 239,056 | 235,411 | 231,565 |
| Change | - | -21.24% | 19.82% | 25.13% | 21.76% | 9.05% | -1.52% | -1.63% |
| P/E ratio | 18.7x | 22x | 13.7x | 17.5x | 18.9x | 24.8x | 21.4x | 19x |
| PBR | 2.56x | 1.68x | 2.24x | 2.79x | 2.87x | 3.21x | 3.03x | 2.73x |
| PEG | - | -0.6x | 0x | 3.69x | 1.1x | -1.9x | 1.3x | 1.6x |
| Capitalization / Revenue | 1.82x | 1.11x | 1.38x | 1.86x | 2.25x | 2.43x | 2.28x | 2.14x |
| EV / Revenue | 2.45x | 1.67x | 1.85x | 2.37x | 2.78x | 2.87x | 2.66x | 2.46x |
| EV / EBITDA | 16.8x | 11.2x | 10.2x | 13.3x | 16.4x | 15.7x | 14x | 12.5x |
| EV / EBIT | 23.5x | 12.9x | 14.9x | 18.8x | 22.8x | 19.9x | 17.5x | 15.5x |
| EV / FCF | 18.2x | 14.2x | 14.4x | 18.8x | 20.3x | 26.8x | 22.9x | 20.3x |
| FCF Yield | 5.49% | 7.02% | 6.96% | 5.32% | 4.93% | 3.73% | 4.37% | 4.91% |
| Dividend per Share 2 | 4 | 4.25 | 4.7 | 5.2 | 5.35 | 5.623 | 5.939 | 6.232 |
| Rate of return | 2.82% | 4.2% | 3.46% | 2.87% | 2.33% | 2.16% | 2.28% | 2.39% |
| EPS 2 | 7.59 | 4.59 | 9.91 | 10.38 | 12.11 | 10.5 | 12.19 | 13.67 |
| Distribution rate | 52.7% | 92.6% | 47.4% | 50.1% | 44.2% | 53.5% | 48.7% | 45.6% |
| Net sales 1 | 62,265 | 71,977 | 77,769 | 75,930 | 78,914 | 83,235 | 88,657 | 94,310 |
| EBITDA 1 | 9,091 | 10,759 | 14,163 | 13,577 | 13,380 | 15,189 | 16,766 | 18,522 |
| EBIT 1 | 6,494 | 9,285 | 9,649 | 9,593 | 9,594 | 12,024 | 13,484 | 14,979 |
| Net income 1 | 6,161 | 3,723 | 7,949 | 8,301 | 9,620 | 8,281 | 9,632 | 10,696 |
| Net Debt 1 | 39,155 | 40,171 | 36,512 | 38,763 | 41,520 | 36,836 | 33,191 | 29,345 |
| Reference price 2 | 141.92 | 101.20 | 135.66 | 181.34 | 229.20 | 260.25 | 260.25 | 260.25 |
| Nbr of stocks (in thousands) | 798,333 | 789,577 | 791,442 | 779,054 | 775,303 | 777,020 | - | - |
| Announcement Date | 11/11/21 | 11/17/22 | 11/16/23 | 11/14/24 | 11/13/25 | - | - | - |
1EUR in Million2EUR
Estimates
P/E ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.78x | 2.87x | 15.74x | 2.16% | 235B | |
| 29.81x | 3.62x | 17.13x | 1.75% | 153B | |
| 32.15x | 5.18x | 21.87x | 1.19% | 134B | |
| 47.35x | 5.16x | 25.68x | 0.9% | 92.42B | |
| 30.52x | 4.98x | 17.29x | 1.47% | 84.04B | |
| 49.89x | 6.75x | 31.22x | 0.09% | 67.65B | |
| 88.05x | 10.43x | 60.16x | 0.35% | 66.18B | |
| 33.58x | 6.93x | 21.82x | 0.57% | 49.64B | |
| 37.26x | 5.58x | 24.08x | 1.3% | 46.72B | |
| 27.09x | 3.88x | 16.36x | 1.84% | 38.88B | |
| Average | 40.05x | 5.54x | 25.13x | 1.16% | 96.7B | |
| Weighted average by Cap. | 36.49x | 4.88x | 22.75x | 1.38% |
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
- SIE Stock
- Valuation Siemens AG
Select your edition
All financial news and data tailored to specific country editions
