DIEBOLD NIXDORF, INCORPORATED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 41 USD | 0.00% |
|
+7.89% | +41.62% |
| May. 03 | Wedbush Upgrades Diebold Nixdorf to Outperform From Neutral, Raises Price Target to $50 From $40 | MT |
| May. 02 | Sector Update: Tech Stocks Higher Late Afternoon | MT |
Valuation
| Fiscal Period: December | 2023 | 2024 | 2025 |
|---|---|---|---|
| Capitalization 1 | 1,088 | 1,540 | - |
| Enterprise Value (EV) 1 | 1,735 | 2,096 | 2,016 |
| P/E ratio | - | 25 x | 11.6 x |
| Yield | - | - | - |
| Capitalization / Revenue | 0.29 x | 0.4 x | 0.39 x |
| EV / Revenue | 0.46 x | 0.55 x | 0.51 x |
| EV / EBITDA | 4.33 x | 4.75 x | 4.42 x |
| EV / FCF | -5.81 x | 17.9 x | 12.7 x |
| FCF Yield | -17.2% | 5.58% | 7.88% |
| Price to Book | - | - | - |
| Nbr of stocks (in thousands) | 37,567 | 37,567 | - |
| Reference price 2 | 28.95 | 41.00 | 41.00 |
| Announcement Date | 2/14/24 | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 4,409 | 3,902 | 3,905 | 3,461 | 3,760 | 3,820 | 3,924 |
| EBITDA 1 | 401 | 453 | 415.5 | 265.4 | 400.8 | 441 | 456 |
| EBIT 1 | 267.9 | 355.4 | 332.7 | 197.5 | 344.6 | 405.4 | 429.3 |
| Operating Margin | 6.08% | 9.11% | 8.52% | 5.71% | 9.16% | 10.61% | 10.94% |
| Earnings before Tax (EBT) | -228.9 | -269.5 | -50.7 | - | - | - | 273 |
| Net income 1 | -341.3 | -269.1 | -78.8 | -581.4 | 1,358 | 87.8 | 135.4 |
| Net margin | -7.74% | -6.9% | -2.02% | -16.8% | 36.12% | 2.3% | 3.45% |
| EPS 2 | - | - | - | - | - | 1.640 | 3.535 |
| Free Cash Flow 1 | 92.9 | 56.6 | 100.8 | -419 | -298.3 | 116.9 | 158.8 |
| FCF margin | 2.11% | 1.45% | 2.58% | -12.11% | -7.93% | 3.06% | 4.05% |
| FCF Conversion (EBITDA) | 23.17% | 12.49% | 24.26% | - | - | 26.51% | 34.82% |
| FCF Conversion (Net income) | - | - | - | - | - | 133.14% | 117.33% |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 2/11/20 | 2/10/21 | 2/10/22 | 2/9/23 | 2/14/24 | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 958.2 | 1,060 | 829.8 | 851.7 | 810.4 | 968.8 | 858.1 | 922.2 | 943.4 | 1,037 | 895.4 | 913.4 | 963.1 | 1,047 | 916.5 |
| EBITDA 1 | 102.7 | 126.2 | 7.2 | 70.9 | 75.6 | 103.9 | 63.7 | 84.3 | 109.1 | 143.6 | 71.75 | 97.9 | 111 | 128.8 | 93.85 |
| EBIT 1 | 81.3 | 109.4 | -7.3 | 52.3 | 60 | 86.2 | 50 | 69.9 | 95 | 129.7 | 54.85 | 90.85 | 104 | 121.4 | 87.65 |
| Operating Margin | 8.48% | 10.32% | -0.88% | 6.14% | 7.4% | 8.9% | 5.83% | 7.58% | 10.07% | 12.51% | 6.26% | 9.95% | 10.79% | 11.6% | 9.56% |
| Earnings before Tax (EBT) 1 | -2.6 | -1.2 | -132.3 | -133.2 | -46 | -127 | - | - | 5.7 | 22.4 | -14.2 | 53 | 59 | 68 | 54 |
| Net income 1 | -2.1 | -38.2 | -183.1 | -199.2 | -49.8 | -149.2 | -111.1 | -677.1 | 18.9 | 26.9 | -14.6 | 30.15 | 19.65 | 52.05 | 9.55 |
| Net margin | -0.22% | -3.61% | -22.07% | -23.39% | -6.15% | -15.4% | -12.95% | -73.42% | 2% | 2.59% | -1.63% | 3.3% | 2.04% | 4.97% | 1.04% |
| EPS 2 | - | - | - | - | - | - | - | - | - | - | -0.3900 | 0.8000 | 0.5150 | 1.380 | 0.2450 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 10/28/21 | 2/10/22 | 5/10/22 | 8/2/22 | 11/8/22 | 2/9/23 | 5/3/23 | 8/9/23 | 11/9/23 | 2/14/24 | 5/2/24 | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | 1,850 | 1,985 | 1,870 | 2,263 | 647 | 556 | 476 |
| Net Cash position 1 | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 4.614 x | 4.381 x | 4.499 x | 8.528 x | 1.614 x | 1.261 x | 1.044 x |
| Free Cash Flow 1 | 92.9 | 56.6 | 101 | -419 | -298 | 117 | 159 |
| ROE (net income / shareholders' equity) | - | - | - | - | - | - | - |
| ROA (Net income/ Total Assets) | -0.27% | 1.64% | 1.77% | -1.15% | - | - | - |
| Assets 1 | 128,308 | -16,375 | -4,445 | 50,412 | - | - | - |
| Book Value Per Share | - | - | - | - | - | - | - |
| Cash Flow per Share 2 | - | - | - | - | - | -1.340 | 4.120 |
| Capex 1 | 42.9 | 27.5 | 51.3 | 53.1 | 47.8 | 50.4 | 50 |
| Capex / Sales | 0.97% | 0.7% | 1.31% | 1.53% | 1.27% | 1.32% | 1.27% |
| Announcement Date | 2/11/20 | 2/10/21 | 2/10/22 | 2/9/23 | 2/14/24 | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
B-
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
41
USD
Average target price
52.5
USD
Spread / Average Target
+28.05%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +41.62% | 1.54B | |
| +19.14% | 5.35B | |
| +12.57% | 4.4B | |
| -4.62% | 1.42B | |
| +40.18% | 1.35B | |
| +5.89% | 1.07B | |
| +105.33% | 819M | |
| -0.20% | 650M | |
| -1.62% | 597M | |
| +72.28% | 488M |
- Stock Market
- Equities
- DBD Stock
- Financials Diebold Nixdorf, Incorporated