Original-Research: Vossloh AG (von Quirin Privatbank Kapitalmarktgeschäft): Buy
|
Original-Research: Vossloh AG - from Quirin Privatbank Kapitalmarktgeschäft
Classification of Quirin Privatbank Kapitalmarktgeschäft to Vossloh AG
Everything will be fine if the Sateba integration goes well After the solid Q3 2025 results we maintain our Buy rating with a reduced TP of EUR 94 (102), applied by our ROE/COE valuation approach. The company was able to increase its TTM sales by 9.6% yoy or 2.2% qoq. TTM order intake fell by 0.8% yoy, however was 5.6% qoq higher, the TTM book-to-bill ratio was with 1.02x again over the important threshold of 1.0x. The TTM net income margin fell by 43 basis points yoy and by 17 basis points qoq. For FY 2025, Vossloh now expects group sales including Sateba of EUR 1.33-1.4bn (QPe: EUR 1.333bn) and consolidated EBIT before effects from the purchase price allocation (PPA effects) for Sateba of EUR 116-126m (QPe: EUR 121m). The specified forecast already takes into account transaction and integration costs. The PPA effects for Sateba are expected to have a significant negative impact on EBIT in the first 24 months after closing. As a consequence, we reduced our net income forecast for FY 2025 by 7%, for FY 2026 by 31% and for FY 2027 by 19%. Vossloh shares have risen ~+84% ytd thanks to strong performance in terms of sales and order intake in recent quarters, also driven by high investor interest in the whole infrastructure sector. In the short term, we see only limited catalysts due to the fact that, despite the sales trend, the profit trend has yet to gain momentum. Our focus is now on the successful integration of Sateba. In the medium to long term, there is enormous demand for investment in the rail sector, so we expect a very positive environment for Vossloh's further business development, also with regard to achieving its 2030 targets. You can download the research here: VOSSLOH_AG_20251103 For additional information visit our website: https://research.quirinprivatbank.de/ Contact for questions: Quirin Privatbank AG Institutionelles Research Schillerstraße 20 60313 Frankfurt am Main research@quirinprivatbank.de https://research.quirinprivatbank.de/
The EQS Distribution Services include Regulatory Announcements, Financial/Corporate News and Press Releases. |
||||||||||||||||||
2222692 03.11.2025 CET/CEST
Boersengefluester.de (BGFL) provides an overview of the key figures on sales, earnings, cash flow and dividends to help you better assess the fundamental development of the respective companies. All information is entered manually in our database - the source is the respective annual reports. All estimates for future figures are provided by BGFL.
| The most important financial data at a glance | ||||||||
| 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025e | ||
| Sales1 | 916,40 | 869,70 | 942,80 | 1.046,10 | 1.214,30 | 1.209,60 | 1.310,00 | |
| EBITDA1,2 | 105,39 | 133,90 | 124,20 | 131,20 | 157,50 | 154,90 | 173,00 | |
| EBITDA-Margin3 | 11,50 | 15,40 | 13,17 | 12,54 | 12,97 | 12,81 | 13,21 | |
| EBIT1,4 | -37,60 | 73,10 | 72,30 | 78,10 | 98,50 | 99,70 | 117,00 | |
| EBIT-Margin5 | -4,10 | 8,41 | 7,67 | 7,47 | 8,11 | 8,24 | 8,93 | |
| Net Profit (Loss)1 | -136,80 | 20,80 | 35,90 | 56,00 | 55,30 | 76,50 | 75,00 | |
| Net-Margin6 | -14,93 | 2,39 | 3,81 | 5,35 | 4,55 | 6,32 | 5,73 | |
| Cashflow1,7 | 12,30 | 56,10 | 81,30 | 71,60 | 137,30 | 136,40 | 0,00 | |
| Earnings per share8 | -8,32 | 0,98 | 1,31 | 2,38 | 2,21 | 3,56 | 3,50 | |
| Dividend per share8 | 0,00 | 1,00 | 1,00 | 1,00 | 1,05 | 1,10 | 1,15 | |
1 in Mio. Euro; 2 EBITDA = Earnings before interest, taxes, depreciation and amortisation; 3 EBITDA in relation to sales; 4 EBIT = Earnings before interest and taxes; 5 EBIT in relation to sales; 6 Net profit (-loss) in relation to sales; 7 Cashflow from operations; 8 in Euro; Source: boersengefluester.de
Auditor: Deloitte
All relevant valuation ratios, dates and other investor information on your share at a glance. Good to know: All data comes from boersengefluester.de and is updated daily. This means you are always up to date. You can get brief explanations of the key figures by moving the cursor or mouse over the relevant field.
| INVESTOR-INFORMATION | ||||||
| ©boersengefluester.de | ||||||
| Vossloh | ||||||
| WKN | ISIN | Legal Type | Marketcap | IPO | Recommendation | Plus Code |
| 766710 | DE0007667107 | AG | 1.342,78 Mio € | 13.06.1990 | Kaufen | 9F397Q65+5R |
| PE 2026e | PE 10Y-Ø | BGFL-Ratio | Shiller-PE | PB | PCF | KUV |
| 17,82 | 25,89 | 0,69 | 107,25 | 1,91 | 9,84 | 1,11 |
|
Dividend '2023 in € |
Dividend '2024 in € |
Dividend '2025e in € |
Div.-Yield '2025e in % |
| 1,05 | 1,10 | 1,15 | 1,63% |
| Annual General Meeting | Q1-figures | Q2-figures | Q3-figures | Annual press conference |
| 07.05.2025 | 24.04.2025 | 24.07.2025 | 30.10.2025 | 27.03.2025 |
| Distance 60-days-line | Distance 200-days-line | Performance YtD | Performance 52 weeks | IPO |
| -13,69% | -9,07% | +64,00% | +64,57% | +0,00% |
Founded in 2013 by Gereon Kruse, the financial portal boersengefluester.de is all about German shares - with a clear focus on second-line stocks. In addition to traditional editorial articles, the site stands out in particular thanks to a large number of self-developed analysis tools. All tools are based on a completely self-maintained database for more than 650 shares. As a result, boersengefluester.de produces Germany's largest profit and dividend forecast.
Contact
