Zestawienie aktualnego kursu akcji

Ringmetall SE z wycenami spółki

Kalkulacja wyceny (mln)
Wartość firmy (EV)	-
Dług netto	-
Gotówka	-
Udziały mniejszościowe	-
Ilość akcji	-
Wartość godziwa firmy	-
Wartość godziwa akcji	-

Kalkulacja WACC - koszt kapitału
Stopa wolna od ryzyka	-
Premia rynkowa	-
Beta	-
Udział kapitału własnego	-
Udział długu	-
Koszt kapitału własnego	-
Koszt długu	-
WACC	-

Brak modelowania Monte Carlo

Metoda mnożnikowa – opiera się na porównaniu mnożników firm z branży, w której działa wyceniana spółka (np. EV/EBITDA, P/E, P/BV). Metoda ta bardzo dobrze odzwierciedla bieżący stan rynku, wymaga mniejszej liczby założeń oraz jest prostsza w zastosowaniu. Do jej wad można zaliczyć dużą podatność wyceny na zmienność cen porównywanych spółek, subiektywny dobór porównywalnych firm oraz uproszczenie obrazu spółki prowadzące do pominięcia bardzo istotnych parametrów (np. przewaga konkurencyjna, tempo wzrostu, poziom rentowności, strukturę zadłużenia).

	EV/EBITDA TTM	P/E TTM	P/B TTM
Mediana dla branży	9.2	18.7	1.4
Ringmetall SE	1.8	8.5	1.1
Mediana / Ringmetall SE	5.2	2.2	1.3

---

Pozostałe spółki z branży Manufacturing - Tools & Accessories

Nazwa firmy	Symbol	Kapitalizacja (mln $)	EV/EBITDA	P/E	P/B	Giełda
Ramkrishna Forgings Limited	RKFORGE.BO	1,312	11.4	25.6	4.0	Bombay Stock Exchange
Rawlplug S.A.	RWL.WA	139	0.8	13.8	0.8	Warsaw Stock Exchange
Oiles Corporation	6282.T	426	7.7	11.1	0.9	Tokyo
Iljin Diamond Co.,Ltd	081000.KS	135	7.7	13.6	0.4	KSE
Beijing Worldia Diamond Tools Co.,Ltd.	688028.SS	492	21.9	33.6	1.7	Shanghai
Timken India Limited	TIMKEN.BO	2,947	31.5	47.3	7.4	Bombay Stock Exchange
ESAB India Limited	ESABINDIA.NS	967	28.7	41.1	20.4	National Stock Exchange of India
Zhuzhou Huarui Precision Cutting Tools Co.,Ltd	688059.SS	705	12.0	27.7	2.8	Shanghai
Essence Fastening Systems (Shanghai) Co., Ltd.	301005.SZ	689	134.2	288.6	4.1	Shenzhen
Topoint Technology Co., Ltd.	8021.TW	252	7.6	18.2	0.8	Taiwan
SKF India Limited	SKFINDIA.NS	2,802	25.0	35.7	8.4	National Stock Exchange of India
Ringmetall SE	HP3A.DE	107	3.0	8.8	1.2	Frankfurt Stock Exchange
Nichia Steel Works, Ltd.	5658.T	100	6.4	11.8	0.3	Tokyo
Brighton-Best International (Taiwan) Inc.	8415.TWO	1,213	5.4	15.2	1.4	Taipei Exchange
Jiangsu Tongrun Equipment Technology Co.,Ltd	002150.SZ	605	9.5	18.5	2.1	Shenzhen
RBC Bearings Incorporated	RBC	12,232	21.3	43.4	3.5	New York Stock Exchange
Technocraft Industries (India) Limited	TIIL.BO	871	9.7	22.0	3.2	Bombay Stock Exchange
Lincoln Electric Holdings, Inc.	LECO	12,713	12.3	22.4	7.9	NASDAQ Global Select
Shenzhen Jasic Technology Co.,Ltd.	300193.SZ	604	19.0	17.8	2.0	Shenzhen
Kennametal Inc.	KMT	1,934	4.1	15.7	1.2	New York Stock Exchange
ESAB India Limited	ESABINDIA.BO	963	28.7	41.1	20.4	Bombay Stock Exchange
Guangdong KinLong Hardware Products Co.,Ltd.	002791.SZ	1,129	44.4	91.3	1.4	Shenzhen
Sterling Tools Limited	STERTOOLS.NS	150	8.2	17.7	2.4	National Stock Exchange of India
AB SKF (publ)	SKF-A.ST	11,038	5.0	13.2	1.4	Stockholm Stock Exchange
AB SKF (publ)	SKF-B.ST	10,566	4.8	13.1	1.4	Stockholm Stock Exchange
Technocraft Industries (India) Limited	TIIL.NS	865	9.7	22.0	3.2	National Stock Exchange of India
The Eastern Company	EML	143	4.3	-0.0	1.0	NASDAQ Global Market
Wuchan Zhongda Geron Co.,Ltd.	002722.SZ	504	15.7	19.1	1.1	Shenzhen
The Timken Company	TKR	5,713	3.2	12.9	1.5	New York Stock Exchange
Mangata Holding S.A.	MGT.WA	120	3.0	14.3	0.9	Warsaw Stock Exchange
Beijing Dinghan Technology Group Co.Ltd	300011.SZ	613	23.8	144.8	3.0	Shenzhen
OSG Corporation	6136.T	1,067	5.3	10.3	0.9	Tokyo
Zhejiang XCC Group Co.,Ltd	603667.SS	1,809	43.5	115.0	4.4	Shanghai
Asahi Diamond Industrial Co., Ltd.	6140.T	258	9.0	13.9	0.6	Tokyo
NTN Corporation	6472.T	896	-1.9	-21.8	0.5	Tokyo
Nachi-Fujikoshi Corp.	6474.T	495	0.1	24.2	0.4	Tokyo
Snap-on Incorporated	SNA	17,236	10.9	15.8	2.9	New York Stock Exchange
Tenryu Saw Mfg. Co., Ltd.	5945.T	122	9.1	12.4	0.5	Tokyo
A-One Seimitsu Inc.	6156.T	58	73.0	155.4	1.2	Tokyo
Tsugami Corporation	6101.T	622	4.7	8.9	1.3	Tokyo
Tsubaki Nakashima Co., Ltd.	6464.T	94	-9.8	16.9	0.3	Tokyo
Nippon Thompson Co., Ltd.	6480.T	281	4.7	80.2	0.4	Tokyo
Emak S.p.A.	EM.MI	167	-1.4	12.3	0.5	Milan
Precision Tsugami (China) Corporation Limited	1651.HK	1,023	10.0	12.6	2.6	HKSE
DMG Mori Co., Ltd.	6141.T	3,401	3.8	71.5	1.7	Tokyo
NS Tool Co., Ltd.	6157.T	131	11.6	13.5	1.0	Tokyo
Shareate Tools Ltd.	688257.SS	580	11.9	21.0	1.7	Shanghai
Tone Co., Ltd.	5967.T	77	7.5	10.2	1.0	Tokyo
Ramkrishna Forgings Limited	RKFORGE.NS	1,302	11.4	25.6	4.0	National Stock Exchange of India
Wendt (India) Limited	WENDT.NS	223	34.5	51.5	9.0	National Stock Exchange of India
MISUMI Group Inc.	9962.T	3,962	11.1	16.4	1.6	Tokyo
Basso Industry Corp.	1527.TW	179	9.2	11.5	1.0	Taiwan
Husqvarna AB (publ)	HUSQ-A.ST	3,307	3.4	27.1	1.1	Stockholm Stock Exchange
Nanjing Toua Hardware&Tools Co.,Ltd.	301125.SZ	320	105.6	-100.9	2.7	Shenzhen
Sumeeko Industries Co., Ltd.	2066.TWO	105	7.2	13.5	1.6	Taipei Exchange
Makita Corporation	6586.T	8,520	10.8	16.0	1.3	Tokyo
Sterling Tools Limited	STERTOOLS.BO	149	8.2	17.7	2.4	Bombay Stock Exchange
DMG MORI AKTIENGESELLSCHAFT	GIL.DE	4,267	12.5	23.2	2.6	Frankfurt Stock Exchange
Ningbo Yunsheng Co., Ltd.	600366.SS	1,923	43.4	90.0	1.4	Shanghai
Harsha Engineers International Limited	HARSHA.BO	431	15.2	27.4	2.9	Bombay Stock Exchange
SKF India Limited	SKFINDIA.BO	2,820	25.0	35.7	8.4	Bombay Stock Exchange
National Aerospace Fasteners Corporation	3004.TW	245	4.0	13.3	1.8	Taiwan
EST Tools Co., Ltd	300488.SZ	824	20.1	38.6	3.5	Shenzhen
Trifast plc	TRI.L	132	4.1	-18.9	0.7	London Stock Exchange
Wafangdian Bearing Company Limited	200706.SZ	129	-7.7	-9.1	3.0	Shenzhen
Gongin Precision Ind. Co., Ltd	3178.TWO	70	5.1	44.8	1.7	Taipei Exchange
San Shing Fastech Corp.	5007.TW	528	12.3	14.8	2.2	Taiwan
PT Garuda Metalindo Tbk	BOLT.JK	178	12.5	27.4	3.2	Jakarta Stock Exchange
Inmax Holding Co., Ltd.	1591.TWO	66	-81.7	-31.3	2.8	Taipei Exchange
Hiwin Technologies Corp.	2049.TW	2,588	14.4	35.8	1.9	Taiwan
SPEC	7718.TWO	71	9.4	8.4	1.6	Taipei Exchange
SF Diamond Co.,Ltd.	300179.SZ	707	45.2	36.5	3.5	Shenzhen
Mincon Group plc	MCON.L	90	4.9	55.7	0.6	London Stock Exchange
Punch Industry Co., Ltd.	6165.T	75	5.6	12.2	0.5	Tokyo
Nittoseiko Co.,Ltd.	5957.T	151	6.7	9.8	0.6	Tokyo
Mincon Group plc	MIO.IR	105	7.9	274.0	0.5	Irish
Obara Group Incorporated	6877.T	412	7.2	8.7	0.8	Tokyo
TOYA S.A.	TOA.WA	210	4.4	7.1	1.0	Warsaw Stock Exchange
Rodex Fasteners Corp.	5015.TWO	67	9.3	14.2	1.6	Taipei Exchange
Timken India Limited	TIMKEN.NS	2,928	31.5	47.3	7.4	National Stock Exchange of India
Tbi Motion Technology Co., Ltd.	4540.TW	146	-7.0	-7.3	1.1	Taiwan
Strong H Machinery Technology (Cayman) Incorporation	4560.TW	84	10.6	15.9	1.2	Taiwan
CHOSUN WELDING POHANG Co., Ltd	120030.KS	69	6.3	6.1	0.6	KSE
The Toro Company	TTC	7,437	10.1	16.9	4.7	New York Stock Exchange
Tera Autotech Corporation	6234.TWO	82	10.6	21.4	0.8	Taipei Exchange
Chen Nan Iron Wire Co.,Ltd	2071.TWO	51	3.8	13.2	1.1	Taipei Exchange
Sheh Fung Screws Co.,Ltd	2065.TWO	78	4.2	11.4	1.2	Taipei Exchange
QST International Corp.	8349.TWO	356	0.2	12.2	1.4	Taipei Exchange
Ken Holding Co., Ltd.	300126.SZ	317	-64.7	-96.8	1.8	Shenzhen
Stanley Black & Decker, Inc.	SWK	11,436	2.7	32.4	1.1	New York Stock Exchange
Proxene Tools Co., Ltd.	6904.TWO	75	8.5	13.2	2.3	Taipei Exchange
Techtronic Industries Company Limited	0669.HK	22,286	11.8	17.7	2.9	HKSE
Junhe Pumps Holding Co., Ltd	603617.SS	421	23.6	47.0	1.8	Shanghai
Husqvarna AB (publ)	HUSQ-B.ST	3,305	3.4	27.1	1.1	Stockholm Stock Exchange
SFS Group AG	SFSN.SW	5,245	8.0	16.9	2.8	Swiss Exchange
Bichamp Cutting Technology (Hunan) Co., Ltd.	002843.SZ	762	56.9	61.1	4.2	Shenzhen
Fuji Die Co.,Ltd.	6167.T	101	13.8	27.5	0.7	Tokyo
SHANDONG TENGDA FA	001379.SZ	582	42.4	55.3	2.6	Shenzhen
Ningbo Daye Garden Machinery Co.,Ltd.	300879.SZ	924	-47.1	-26.5	3.6	Shenzhen
Harsha Engineers International Limited	HARSHA.NS	432	15.2	27.4	2.9	National Stock Exchange of India
CHANG TYPE Industrial Co., Ltd.	1541.TW	71	10.7	23.7	1.0	Taiwan
Yamashina Corporation	5955.T	76	18.6	35.1	0.8	Tokyo
OKE Precision Cutting Tools Co., Ltd.	688308.SS	435	11.8	27.9	1.0	Shanghai
Nippon Seisen Co.,Ltd.	5659.T	227	8.1	11.0	0.9	Tokyo
Khgears International Limited	4571.TW	293	11.5	15.9	2.6	Taiwan
Hangzhou Greatstar Industrial Co., Ltd	002444.SZ	5,633	11.7	12.3	1.7	Shenzhen
Zhejiang Zhongjian Technology Co.,Ltd	002779.SZ	2,278	216.5	358.0	19.2	Shenzhen
Jouder Precision Industry (Kunshan) Co., Ltd.	300549.SZ	372	71.1	167.5	4.3	Shenzhen
Ningbo Ligong Environment And Energy Technology Co.,Ltd	002322.SZ	616	14.7	16.8	1.6	Shenzhen
Freewon China Co.,Ltd.	688678.SS	753	18.8	44.7	3.0	Shanghai
Key Ware Electronics Co., Ltd.	5498.TWO	92	4.3	-1,122.5	0.8	Taipei Exchange
Eclatorq Technology Co., Ltd.	6855.TWO	118	12.9	15.3	3.8	Taipei Exchange
Ryobi Limited	5851.T	499	1.1	9.6	0.4	Tokyo
Jiangsu Changling Hydraulic Co., Ltd	605389.SS	884	26.7	37.8	2.1	Shanghai
Kennametal India Limited	KENNAMET.BO	584	24.0	40.5	6.0	Bombay Stock Exchange
Tianjin Saixiang Technology Co.,Ltd	002337.SZ	477	59.9	59.2	2.3	Shenzhen
CS Holdings Co., Ltd.	000590.KS	65	3.0	2.5	0.2	KSE
Gem-Year Industrial Co.,Ltd.	601002.SS	696	19.9	32.9	1.0	Shanghai
Wendt (India) Limited	WENDT.BO	223	34.5	51.5	9.0	Bombay Stock Exchange
INTAI Technology Corporation	4163.TWO	171	9.2	20.2	2.0	Taipei Exchange
Xianheng International Science&Technology Co., Ltd.	605056.SS	822	19.2	27.7	3.6	Shanghai
NanJing Sanchao Advanced Materials Co.,Ltd.	300554.SZ	384	-73.2	-47.4	2.8	Shenzhen
Fabryka Obrabiarek RAFAMET S.A.	RAF.WA	165	-8.1	-4.9	1.7	Warsaw Stock Exchange
YG-1 Co., Ltd.	019210.KQ	139	-2.5	12.7	0.5	KOSDAQ
Zhejiang Meili High Technology Co., Ltd.	300611.SZ	710	37.8	50.3	4.9	Shenzhen
Shenzhen Kaizhong Precision Technology Co., Ltd.	002823.SZ	684	11.2	25.3	2.2	Shenzhen
Bosun Co., Ltd.	002282.SZ	572	17.7	19.9	1.1	Shenzhen
Sinher Technology Inc.	4999.TW	61	16.0	27.0	0.6	Taiwan
OMER S.p.A.	OMER.MI	155	12.0	18.5	2.2	Milan
Hillman Solutions Corp.	HLMN	1,594	3.5	22.6	1.3	NASDAQ Global Market
Union Tool Co.	6278.T	690	8.1	11.8	0.9	Tokyo