Valuation Siemens AG

Equities

Real-time Estimate Tradegate Other stock markets 04:27:11 2025-01-13 am EST			5-day change	1st Jan Change
191.14 ^EUR	-1.73%		-0.91%	+1.46%

09:02am	Ukraine is getting a large-scale battery storage system to stabilize the energy system	RE
Jan. 10	SIEMENS AG : RBC reiterates its Buy rating	ZD

Data adjusted to current consolidation scope

Fiscal Period: September	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	85,907	113,299	79,905	107,367	141,274	152,544	-	-
Change	-	31.89%	-29.47%	34.37%	31.58%	7.98%	-	-
Enterprise Value (EV) ¹	116,433	152,454	120,076	143,879	180,037	187,202	184,964	181,618
Change	-	30.94%	-21.24%	19.82%	25.13%	3.98%	-1.2%	-1.81%
P/E ratio	21.9x	18.7x	22x	13.7x	17.5x	16.1x	16.6x	14.6x
PBR	2.39x	2.56x	1.68x	2.24x	2.79x	2.72x	2.52x	2.36x
PEG	-	0.3x	-0.6x	0x	3.69x	1x	-4.99x	1x
Capitalization / Revenue	1.5x	1.82x	1.11x	1.38x	1.86x	1.93x	1.79x	1.69x
EV / Revenue	2.04x	2.45x	1.67x	1.85x	2.37x	2.36x	2.17x	2.01x
EV / EBITDA	15.3x	16.8x	11.2x	10.2x	13.3x	13x	11.5x	10.2x
EV / EBIT	23.1x	23.5x	12.9x	14.9x	18.8x	17x	14.7x	13.1x
EV / FCF	16x	18.2x	14.2x	14.4x	18.8x	19.8x	18.3x	15.3x
FCF Yield	6.24%	5.49%	7.02%	6.96%	5.32%	5.06%	5.48%	6.54%
Dividend per Share ²	3.5	4	4.25	4.7	5.2	5.268	5.789	6.42
Rate of return	3.24%	2.82%	4.2%	3.46%	2.87%	2.71%	2.98%	3.3%
EPS ²	4.93	7.59	4.59	9.91	10.38	12.12	11.71	13.36
Distribution rate	71%	52.7%	92.6%	47.4%	50.1%	43.5%	49.4%	48.1%
Net sales ¹	57,139	62,265	71,977	77,769	75,930	79,201	85,088	90,231
EBITDA ¹	7,601	9,091	10,759	14,163	13,577	14,361	16,066	17,758
EBIT ¹	5,040	6,494	9,285	9,649	9,593	11,012	12,546	13,833
Net income ¹	4,030	6,161	3,723	7,949	8,301	9,668	9,146	10,346
Net Debt ¹	30,526	39,155	40,171	36,512	38,763	34,658	32,420	29,074
Reference price ²	107.88	141.92	101.20	135.66	181.34	194.50	194.50	194.50
Nbr of stocks (in thousands)	796,319	798,333	789,577	791,442	779,054	784,288	-	-
Announcement Date	11/12/20	11/11/21	11/17/22	11/16/23	11/14/24	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio (Y)	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
SIEMENS AG	16.05x	2.36x	13.04x	+2.71%	156B
SCHNEIDER ELECTRIC SE	33.32x	3.94x	19.03x	+1.49%	144B
EATON CORPORATION PLC	35.43x	5.67x	24.46x	+1.10%	135B
EMERSON ELECTRIC CO.	26.27x	3.9x	14.16x	+1.82%	67.17B
DELTA ELECTRONICS (THAILAND)	89.09x	11.61x	70.95x	+0.40%	56.19B
VERTIV HOLDINGS CO	75.23x	6.41x	31.58x	+0.08%	48.39B
AMETEK, INC.	29.39x	6.05x	19.37x	+0.63%	40.74B
WEG S.A.	37.54x	5.88x	26.27x	+1.31%	36.59B
DELTA ELECTRONICS, INC.	27.49x	2.44x	13.73x	+1.86%	32.96B
ROCKWELL AUTOMATION, INC.	30.86x	4.1x	19.99x	+1.89%	30.9B
Average	40.07x	5.24x	25.26x	+1.33%	74.79B
Weighted average by Cap.	36.00x	4.81x	23.21x	+1.51%