VERBUND AG (VER)

Basic

  • Market Cap

    €28.75B

  • EV

    €32.29B

  • Shares Out

    347.42M

  • Revenue

    €12.53B

  • Employees

    3,752

Margins

  • Gross

    44.78%

  • EBITDA

    37.9%

  • Operating

    33.88%

  • Pre-Tax

    32.41%

  • Net

    21.01%

  • FCF

    29.13%

Returns (5Yr Avg)

  • ROA

    5.23%

  • ROE

    12.48%

  • ROCE

    10.44%

  • ROIC

    6.27%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • EV/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    €83.35

  • P/E

  • EV/Sales

  • EV/EBITDA

  • EV/FCF

Per Share

  • Rev

    €36.07

  • Earnings (Dil)

    €7.58

  • FCF

    €10.51

  • Book Value

    €26.61

Growth (CAGR)

  • Rev 3Yr

    51.53%

  • Rev 5Yr

    34.61%

  • Rev 10Yr

    14.53%

  • Dil EPS 3Yr

    65.41%

  • Dil EPS 5Yr

    53.04%

  • Dil EPS 10Yr

    10.69%

  • Rev Fwd 2Yr

    12.87%

  • EBITDA Fwd 2Yr

    14.03%

  • EPS Fwd 2Yr

    14.53%

  • EPS LT Growth Est

    20%

Dividends

  • Yield

  • Payout

    32.2%

  • DPS

    €2.44

  • DPS Growth 3Yr

    52.35%

  • DPS Growth 5Yr

    42.18%

  • DPS Growth 10Yr

    15.06%

  • DPS Growth Fwd 2Yr

    -2.52%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM

Revenues

2,548.4

3,757.4

3,311.3

4,568.2

10,056.7

12,247.0

Other Revenues, Total

131.7

148.3

145.4

219.2

300.8

283.1

Total Revenues

2,680.2

3,905.7

3,456.8

4,787.4

10,357.5

12,530.1

Total Revenues % Chg.

-8.1%

45.7%

-11.5%

38.5%

116.3%

30.7%

Cost of Goods Sold, Total

1,309.6

2,203.2

1,483.2

2,862.7

7,324.5

6,918.9

Gross Profit

1,370.5

1,702.5

1,973.6

1,924.7

3,033.0

5,611.2

Selling General & Admin Expenses, Total

337.8

347.8

363.0

383.7

428.4

480.1

Depreciation & Amortization

327.3

364.2

378.8

417.3

462.7

515.0

Other Operating Expenses

170.9

171.9

320.1

-16.6

-547.8

371.1

Other Operating Expenses, Total

836.1

883.9

1,061.9

784.4

343.3

1,366.2

Operating Income

534.4

818.6

911.7

1,140.4

2,689.7

4,245.0

Interest Expense, Total

-127.4

-110.4

-81.0

-77.8

-101.7

-143.7

Interest And Investment Income

34.5

76.9

34.3

42.1

42.2

69.1

Net Interest Expenses

-93.0

-33.5

-46.7

-35.7

-59.5

-74.6

Income (Loss) On Equity Invest.

37.3

46.9

39.1

54.4

12.3

56.4

Currency Exchange Gains (Loss)

0.1

-0.2

-0.3

-0.3

Other Non Operating Income (Expenses)

5.3

-83.2

-2.1

3.8

-31.8

-11.0

EBT, Excl. Unusual Items

484.1

748.8

901.8

1,162.8

2,610.5

4,215.6

Impairment of Goodwill

-133.5

-116.7

Gain (Loss) On Sale Of Investments

Gain (Loss) On Sale Of Assets

1.0

-0.9

0.5

1.0

0.4

0.4

Asset Writedown

116.4

63.0

11.3

103.7

15.3

-49.2

Insurance Settlements

1.5

1.6

1.8

20.3

7.9

7.9

Other Unusual Items

32.9

-23.3

31.6

3.6

EBT, Incl. Unusual Items

603.0

812.5

948.3

1,264.5

2,532.1

4,061.5

Income Tax Expense

126.8

171.8

238.9

279.4

583.4

988.0

Earnings From Continuing Operations

476.2

640.7

709.5

985.1

1,948.8

3,073.6

Earnings Of Discontinued Operations

Minority Interest

-43.1

-85.9

-78.0

-111.5

-231.8

-441.2

Net Income

433.2

554.8

631.4

873.6

1,717.0

2,632.4

Net Income to Common Incl Extra Items

433.2

554.8

631.4

873.6

1,717.0

2,632.4

Net Income to Common Excl. Extra Items

433.2

554.8

631.4

873.6

1,717.0

2,632.4

Total Shares Outstanding

347.4

347.4

347.4

347.4

347.4

347.4

Weighted Avg. Shares Outstanding

347.4

347.4

347.4

347.4

347.4

347.4

Weighted Avg. Shares Outstanding Dil

347.4

347.4

347.4

347.4

347.4

347.4

EPS

1.2

1.6

1.8

2.5

4.9

7.6

EPS Diluted

1.2

1.6

1.8

2.5

4.9

7.6

EBITDA

861.7

1,148.2

1,255.0

1,528.0

3,142.7

4,748.6