VOSSLOH AG |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 45.55 EUR | +3.52% |
|
+5.32% | +8.58% |
| Apr. 26 | VOSSLOH AG : Buy rating from Deutsche Bank | ZD |
| Apr. 26 | VOSSLOH AG : Warburg Research keeps its Buy rating | ZD |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 649.9 | 726.3 | 793 | 686.8 | 736.8 | 800 | - | - |
| Enterprise Value (EV) 1 | 1,020 | 1,078 | 1,009 | 924.3 | 956.3 | 976.5 | 966.2 | 932.1 |
| P/E ratio | -4.45 x | 42.2 x | 34.5 x | 16.4 x | 19 x | 15.6 x | 13.9 x | 12.4 x |
| Yield | 2.7% | 2.42% | 2.21% | 2.56% | 2.5% | 2.83% | 3.03% | 3.61% |
| Capitalization / Revenue | 0.71 x | 0.84 x | 0.84 x | 0.66 x | 0.61 x | 0.66 x | 0.62 x | 0.59 x |
| EV / Revenue | 1.11 x | 1.24 x | 1.07 x | 0.88 x | 0.79 x | 0.8 x | 0.75 x | 0.68 x |
| EV / EBITDA | 5.27 x | 8.32 x | 8.12 x | 7.04 x | 6.05 x | 5.81 x | 5.27 x | 4.79 x |
| EV / FCF | -26.2 x | 263 x | 34.1 x | 33.1 x | 13.5 x | 14.5 x | 15.6 x | 12.9 x |
| FCF Yield | -3.82% | 0.38% | 2.93% | 3.02% | 7.41% | 6.88% | 6.42% | 7.73% |
| Price to Book | 1.65 x | 1.75 x | 1.42 x | 1.15 x | 1.21 x | 1.23 x | 1.14 x | 1.08 x |
| Nbr of stocks (in thousands) | 17,564 | 17,564 | 17,564 | 17,564 | 17,564 | 17,564 | - | - |
| Reference price 2 | 37.00 | 41.35 | 45.15 | 39.10 | 41.95 | 45.55 | 45.55 | 45.55 |
| Announcement Date | 3/19/20 | 3/18/21 | 3/17/22 | 3/16/23 | 3/21/24 | - | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 916.4 | 869.7 | 942.8 | 1,046 | 1,214 | 1,220 | 1,287 | 1,365 |
| EBITDA 1 | 193.5 | 129.5 | 124.2 | 131.2 | 158 | 168.1 | 183.2 | 194.8 |
| EBIT 1 | 55.7 | 68.7 | 72.3 | 78.1 | 98.5 | 106 | 117 | 128.4 |
| Operating Margin | 6.08% | 7.9% | 7.67% | 7.47% | 8.11% | 8.69% | 9.09% | 9.4% |
| Earnings before Tax (EBT) 1 | -56.1 | 58.7 | 64.8 | 67.5 | 82.5 | 99 | 106.7 | 116.7 |
| Net income 1 | -139.7 | 17.2 | 23.1 | 41.7 | 38.7 | 51 | 58 | 65.75 |
| Net margin | -15.24% | 1.98% | 2.45% | 3.99% | 3.19% | 4.18% | 4.51% | 4.82% |
| EPS 2 | -8.320 | 0.9800 | 1.310 | 2.380 | 2.210 | 2.915 | 3.269 | 3.682 |
| Free Cash Flow 1 | -39 | 4.1 | 29.6 | 27.9 | 70.9 | 67.15 | 62 | 72.06 |
| FCF margin | -4.26% | 0.47% | 3.14% | 2.67% | 5.84% | 5.51% | 4.82% | 5.28% |
| FCF Conversion (EBITDA) | - | 3.17% | 23.83% | 21.27% | 44.87% | 39.95% | 33.83% | 37% |
| FCF Conversion (Net income) | - | 23.84% | 128.14% | 66.91% | 183.2% | 131.67% | 106.9% | 109.6% |
| Dividend per Share 2 | 1.000 | 1.000 | 1.000 | 1.000 | 1.050 | 1.290 | 1.380 | 1.644 |
| Announcement Date | 3/19/20 | 3/18/21 | 3/17/22 | 3/16/23 | 3/21/24 | - | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2022 Q1 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 235.8 | 222.2 | 254.2 | 476.4 | 279.8 | 289.9 | 256.3 | 344.2 | 325.3 | 288.4 | 268.8 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 19.8 | 8.1 | 20.8 | 28.9 | 26.1 | 25.8 | 14 | 35.2 | 27.6 | 21.6 | 17.9 |
| Operating Margin | 8.4% | 3.65% | 8.18% | 6.07% | 9.33% | 8.9% | 5.46% | 10.23% | 8.48% | 7.49% | 6.66% |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | - | - | - |
| Net income 1 | - | - | 10.6 | - | 17.4 | - | - | 18.9 | 9.2 | 9.3 | 6.9 |
| Net margin | - | - | 4.17% | - | 6.22% | - | - | 5.49% | 2.83% | 3.22% | 2.57% |
| EPS | - | 0.0200 | - | 0.6300 | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 10/28/21 | 4/29/22 | 8/3/22 | 8/3/22 | 10/27/22 | 3/16/23 | 4/27/23 | 8/3/23 | 10/26/23 | 3/21/24 | 4/25/24 |
1EUR in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 370 | 351 | 216 | 238 | 220 | 177 | 166 | 132 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 1.914 x | 2.713 x | 1.736 x | 1.81 x | 1.389 x | 1.05 x | 0.9067 x | 0.6777 x |
| Free Cash Flow 1 | -39 | 4.1 | 29.6 | 27.9 | 70.9 | 67.2 | 62 | 72.1 |
| ROE (net income / shareholders' equity) | -30.8% | 4.2% | 4.83% | 7.21% | 7.23% | 9.35% | 9.21% | 9.34% |
| ROA (Net income/ Total Assets) | -10.8% | 1.35% | 1.85% | 3.43% | 3.16% | 3.48% | 3.67% | 3.8% |
| Assets 1 | 1,299 | 1,274 | 1,252 | 1,216 | 1,223 | 1,467 | 1,579 | 1,730 |
| Book Value Per Share 2 | 22.40 | 23.60 | 31.80 | 34.00 | 34.80 | 37.10 | 39.80 | 42.30 |
| Cash Flow per Share 2 | 0.7300 | 3.200 | 4.630 | 4.080 | 7.820 | 5.120 | 5.690 | 5.850 |
| Capex 1 | 51.3 | 52 | 51.7 | 44.9 | 67.4 | 80.1 | 73.5 | 69 |
| Capex / Sales | 5.6% | 5.98% | 5.48% | 4.29% | 5.55% | 6.57% | 5.71% | 5.05% |
| Announcement Date | 3/19/20 | 3/18/21 | 3/17/22 | 3/16/23 | 3/21/24 | - | - | - |
1EUR in Million2EUR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C+
Sell
Buy
Mean consensus
BUY
Number of Analysts
9
Last Close Price
45.55
EUR
Average target price
51.76
EUR
Spread / Average Target
+13.62%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +8.58% | 828M | |
| +0.70% | 26.44B | |
| +19.56% | 21.35B | |
| -9.07% | 11.74B | |
| +24.56% | 11.34B | |
| +11.54% | 10.78B | |
| +10.96% | 10.03B | |
| +2.61% | 8.37B | |
| +5.78% | 7.33B | |
| +22.56% | 7.21B |
- Stock Market
- Equities
- VOS Stock
- Financials Vossloh AG
