Stock VW VOLKSWAGEN AG
Add to a list
To use this feature you must be a member
Log inSign up

Financials Volkswagen AG LIQUIDNET SYSTEMS

Equities

VW

DE0007664005

Auto & Truck Manufacturers

End-of-day quote LIQUIDNET SYSTEMS
Other stock markets
 		5-day change 1st Jan Change
- EUR -.--% Intraday chart for Volkswagen AG -.--% -.--%
May. 05 UAW workers ratify US labor deal with Daimler Truck RE
May. 02 BorgWarner raises full-year 2024 adjusted profit outlook RE

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 87,466 81,625 112,849 67,576 58,007 63,123 - -
Enterprise Value (EV) 1 66,190 54,829 86,164 24,561 17,718 24,515 19,656 12,702
P/E ratio 6.61 x 9.15 x 5.99 x 3.92 x 3.5 x 3.78 x 3.52 x 3.23 x
Yield 3.72% 3.19% 4.26% 6.44% 8.05% 7.73% 8.31% 8.85%
Capitalization / Revenue 0.35 x 0.37 x 0.45 x 0.24 x 0.18 x 0.19 x 0.19 x 0.18 x
EV / Revenue 0.26 x 0.25 x 0.34 x 0.09 x 0.05 x 0.08 x 0.06 x 0.04 x
EV / EBITDA 1.51 x 2.16 x 2.66 x 0.65 x 0.49 x 0.62 x 0.48 x 0.29 x
EV / FCF 5.73 x 4.01 x 3.93 x 3.31 x 1.66 x 3.56 x 1.88 x 1 x
FCF Yield 17.5% 24.9% 25.4% 30.2% 60.4% 28.1% 53.1% 100%
Price to Book 0.73 x 0.6 x 0.62 x 0.35 x 0.32 x 0.31 x 0.3 x 0.28 x
Nbr of stocks (in thousands) 501,295 501,295 501,295 501,295 501,295 501,295 - -
Reference price 2 176.2 152.4 177.5 116.4 111.8 115.5 115.5 115.5
Announcement Date 2/28/20 2/26/21 3/15/22 3/14/23 3/13/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 252,632 222,884 250,200 279,232 322,284 326,472 337,051 348,648
EBITDA 1 43,735 25,392 32,359 37,721 36,513 39,314 41,299 43,403
EBIT 1 19,296 10,606 19,275 22,124 22,576 22,512 23,889 25,902
Operating Margin 7.64% 4.76% 7.7% 7.92% 7.01% 6.9% 7.09% 7.43%
Earnings before Tax (EBT) 1 18,356 11,667 20,126 22,044 23,194 23,155 24,818 26,987
Net income 1 13,346 8,824 14,843 14,867 16,013 15,351 16,626 18,131
Net margin 5.28% 3.96% 5.93% 5.32% 4.97% 4.7% 4.93% 5.2%
EPS 2 26.66 16.66 29.65 29.69 31.98 30.53 32.82 35.76
Free Cash Flow 1 11,555 13,656 21,906 7,411 10,698 6,882 10,430 12,747
FCF margin 4.57% 6.13% 8.76% 2.65% 3.32% 2.11% 3.09% 3.66%
FCF Conversion (EBITDA) 26.42% 53.78% 67.7% 19.65% 29.3% 17.51% 25.26% 29.37%
FCF Conversion (Net income) 86.58% 154.76% 147.58% 49.85% 66.81% 44.83% 62.73% 70.3%
Dividend per Share 2 6.560 4.860 7.560 7.500 9.000 8.926 9.597 10.22
Announcement Date 2/28/20 2/26/21 3/15/22 3/14/23 3/13/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 S1 2021 Q4 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 129,669 63,601 62,742 69,543 132,285 70,712 76,235 76,198 80,059 156,257 78,845 87,182 75,461 81,724 83,339 89,694
EBITDA 1 - 8,904 11,530 7,784 - 10,034 - 9,934 11,717 - 9,270 10,180 8,601 9,599 8,651 10,130
EBIT 1 - 5,322 8,453 4,735 13,188 4,269 5,027 5,747 5,600 11,347 4,894 6,335 4,588 6,417 5,472 6,797
Operating Margin - 8.37% 13.47% 6.81% 9.97% 6.04% 6.59% 7.54% 6.99% 7.26% 6.21% 7.27% 6.08% 7.85% 6.57% 7.58%
Earnings before Tax (EBT) 1 - 5,894 8,895 5,140 - 2,936 - 6,453 5,446 11,898 5,801 5,494 5,181 5,627 5,994 7,164
Net income 1 - 3,978 6,555 3,741 - 1,957 - 4,209 3,791 8,521 4,347 4,665 3,266 3,847 3,639 4,314
Net margin - 6.25% 10.45% 5.38% - 2.77% - 5.52% 4.74% 5.45% 5.51% 5.35% 4.33% 4.71% 4.37% 4.81%
EPS 2 - 7.940 13.11 7.460 20.57 3.900 - 8.430 6.480 - 7.760 9.310 3.550 7.670 7.260 8.600
Dividend per Share - - - - - - - - - - - - - - - -
Announcement Date 7/29/21 3/15/22 5/4/22 7/28/22 7/28/22 10/28/22 3/14/23 5/4/23 7/27/23 7/27/23 10/26/23 3/13/24 4/30/24 - - -
1EUR in Million2EUR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 21,276 26,796 26,685 43,015 40,289 38,608 43,466 50,421
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 11,555 13,656 21,906 7,411 10,698 6,882 10,430 12,747
ROE (net income / shareholders' equity) 11.2% 7.09% 10.9% 9.6% 9.39% 8.03% 8.17% 8.25%
ROA (Net income/ Total Assets) 4.94% 1.79% 2.89% 2.72% 2.75% 3.69% 4.22% 5.03%
Assets 1 270,355 492,686 512,853 546,681 582,185 416,158 394,037 360,472
Book Value Per Share 2 243.0 253.0 288.0 330.0 350.0 378.0 389.0 414.0
Cash Flow per Share 2 61.40 49.30 77.10 56.80 75.50 60.70 66.60 68.60
Capex 1 14,007 11,065 10,496 22,454 25,513 28,094 27,474 27,505
Capex / Sales 5.54% 4.96% 4.2% 8.04% 7.92% 8.61% 8.15% 7.89%
Announcement Date 2/28/20 2/26/21 3/15/22 3/14/23 3/13/24 - - -
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

Ratings for Volkswagen AG

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
22
Last Close Price
115.5 EUR
Average target price
143.4 EUR
Spread / Average Target
+24.14%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Auto & Truck Manufacturers

1st Jan change Capi.
TOYOTA MOTOR CORPORATION Stock Toyota Motor Corporation
+38.24% 316B
MERCEDES-BENZ GROUP AG Stock Mercedes-Benz Group AG
+14.44% 79.74B
BMW AG Stock BMW AG
+1.71% 69.61B
HONDA MOTOR CO., LTD. Stock Honda Motor Co., Ltd.
+21.62% 56.23B
GENERAL MOTORS COMPANY Stock General Motors Company
+24.89% 51.16B
FORD MOTOR COMPANY Stock Ford Motor Company
+1.97% 49.62B
TATA MOTORS LIMITED Stock Tata Motors Limited
+29.85% 44.58B
HYUNDAI MOTOR COMPANY Stock Hyundai Motor Company
+18.43% 38.75B
MAHINDRA & MAHINDRA LIMITED Stock Mahindra & Mahindra Limited
+26.81% 29.29B
Other Auto & Truck Manufacturers
  1. Stock Market
  2. Equities
  3. VOW3 Stock
  4. VW Stock
  5. Financials Volkswagen AG