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

Financials Rheinmetall AG

Equities

RHM

DE0007030009

Aerospace & Defense

Market Closed - Xetra
Other stock markets
 11:35:21 2024-05-16 am EDT 		Pre-market 02:57:57 am
513.4 EUR -0.39% Intraday chart for Rheinmetall AG 512.3 -0.21%
May. 16 RHEINMETALL AG : Warburg Research gives a Neutral rating ZD
May. 15 RHEINMETALL AG : UBS remains Neutral ZD

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 4,401 3,730 3,588 8,037 12,451 22,291 - -
Enterprise Value (EV) 1 4,453 3,726 3,470 8,463 13,514 23,063 22,526 21,834
P/E ratio 13.2 x -140 x 12.4 x 17.2 x 23.8 x 24.6 x 18.1 x 13.4 x
Yield 2.34% 2.31% 3.97% 2.31% 1.99% 1.58% 2.12% 2.78%
Capitalization / Revenue 0.7 x 0.63 x 0.63 x 1.25 x 1.74 x 2.23 x 1.85 x 1.52 x
EV / Revenue 0.71 x 0.63 x 0.61 x 1.32 x 1.88 x 2.31 x 1.87 x 1.49 x
EV / EBITDA 5.62 x 5.76 x 4.03 x 8.64 x 11 x 13 x 9.89 x 7.48 x
EV / FCF 14.2 x 17.2 x 8.28 x -48.4 x 39.2 x 40.7 x 26.8 x 18.3 x
FCF Yield 7.05% 5.82% 12.1% -2.07% 2.55% 2.45% 3.73% 5.45%
Price to Book 2.07 x 1.98 x 1.49 x 2.87 x 4.01 x 5.6 x 4.53 x 3.64 x
Nbr of stocks (in thousands) 42,982 43,083 43,197 43,197 43,382 43,417 - -
Reference price 2 102.4 86.58 83.06 186.0 287.0 513.4 513.4 513.4
Announcement Date 3/18/20 3/1/21 3/17/22 3/16/23 3/14/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 6,255 5,875 5,658 6,410 7,176 9,988 12,046 14,634
EBITDA 1 792 647 862 980 1,226 1,779 2,278 2,917
EBIT 1 512 426 608 731 897 1,421 1,880 2,471
Operating Margin 8.19% 7.25% 10.75% 11.4% 12.5% 14.23% 15.61% 16.89%
Earnings before Tax (EBT) 1 477 57 582 711 815 1,325 1,762 2,366
Net income 1 335 -27 291 469 535 902.5 1,233 1,664
Net margin 5.36% -0.46% 5.14% 7.32% 7.46% 9.04% 10.24% 11.37%
EPS 2 7.770 -0.6200 6.720 10.82 12.07 20.89 28.30 38.22
Free Cash Flow 1 314 217 419 -175 345 566 839.3 1,190
FCF margin 5.02% 3.69% 7.41% -2.73% 4.81% 5.67% 6.97% 8.13%
FCF Conversion (EBITDA) 39.65% 33.54% 48.61% - 28.14% 31.82% 36.84% 40.8%
FCF Conversion (Net income) 93.73% - 143.99% - 64.49% 62.71% 68.05% 71.53%
Dividend per Share 2 2.400 2.000 3.300 4.300 5.700 8.123 10.88 14.29
Announcement Date 3/18/20 3/1/21 3/17/22 3/16/23 3/14/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2020 S1 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 2025 Q2
Net sales 1 2,597 1,817 1,266 1,408 1,415 2,321 1,363 1,498 1,758 2,558 1,581 2,069 2,300 3,933 - -
EBITDA 1 - 381 152 - 180 493 139 181 - 634 199 254.6 298 1,083 - -
EBIT 1 70 305 92 114 117 429 76 118 170 533 108 206 304.6 799.8 - -
Operating Margin 2.7% 16.79% 7.27% 8.1% 8.27% 18.48% 5.58% 7.88% 9.67% 20.84% 6.83% 9.96% 13.24% 20.34% - -
Earnings before Tax (EBT) - - - 98 - - - - - 499 - - - - - -
Net income 1 - 209 48 57 77 287 54 56 102 323 54 127.4 161 557.9 - -
Net margin - 11.5% 3.79% 4.05% 5.44% 12.37% 3.96% 3.74% 5.8% 12.63% 3.42% 6.16% 7% 14.19% - -
EPS 2 -5.460 4.830 1.110 1.330 1.760 6.620 1.240 1.290 2.340 7.200 1.170 2.682 3.697 12.81 - -
Dividend per Share 2 - 3.300 - - - 4.300 - - - 5.700 - - - 8.000 - -
Announcement Date 8/6/20 3/17/22 5/6/22 8/5/22 11/10/22 3/16/23 5/4/23 8/10/23 11/9/23 3/14/24 5/14/24 - - - - -
1EUR in Million2EUR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 52 - - 426 1,063 772 236 -
Net Cash position 1 - 4 118 - - - - 456
Leverage (Debt/EBITDA) 0.0657 x - - 0.4347 x 0.867 x 0.4342 x 0.1034 x -
Free Cash Flow 1 314 217 419 -175 345 566 839 1,190
ROE (net income / shareholders' equity) 16.2% 15.4% 18.2% 17.9% 17.4% 24.5% 27.1% 29.2%
ROA (Net income/ Total Assets) 4.73% 4.22% 1.11% 5.93% 5.4% 7.54% 9.12% 10.5%
Assets 1 7,087 -639.4 26,297 7,911 9,902 11,974 13,523 15,835
Book Value Per Share 2 49.40 43.70 55.80 64.80 71.60 91.60 113.0 141.0
Cash Flow per Share 2 14.00 10.50 15.90 4.010 16.00 31.10 34.50 46.80
Capex 1 288 237 271 349 398 703 656 705
Capex / Sales 4.6% 4.03% 4.79% 5.44% 5.55% 7.04% 5.45% 4.82%
Announcement Date 3/18/20 3/1/21 3/17/22 3/16/23 3/14/24 - - -
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 Rheinmetall AG

Trading Rating
Investor Rating
ESG Refinitiv
B
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
14
Last Close Price
513.4 EUR
Average target price
575 EUR
Spread / Average Target
+12.00%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Aerospace & Defense

1st Jan change Capi.
RHEINMETALL AG Stock Rheinmetall AG
+78.89% 24.23B
RTX CORPORATION Stock RTX Corporation
+23.89% 138B
GENERAL DYNAMICS CORPORATION Stock General Dynamics Corporation
+13.89% 81.01B
NORTHROP GRUMMAN CORPORATION Stock Northrop Grumman Corporation
+0.54% 69.66B
BAE SYSTEMS PLC Stock BAE Systems plc
+22.83% 52.04B
ROLLS-ROYCE HOLDINGS PLC Stock Rolls-Royce Holdings plc
+40.27% 44.55B
L3HARRIS TECHNOLOGIES, INC. Stock L3Harris Technologies, Inc.
+5.47% 42.13B
HINDUSTAN AERONAUTICS LIMITED Stock Hindustan Aeronautics Limited
+61.49% 36.88B
AXON ENTERPRISE, INC. Stock Axon Enterprise, Inc.
+12.43% 21.92B
BHARAT ELECTRONICS LIMITED Stock Bharat Electronics Limited
+33.30% 20.83B
Other Aerospace & Defense
  1. Stock Market
  2. Equities
  3. RHM Stock
  4. Financials Rheinmetall AG
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
BENEFIT NOW