Loading…
No business profile yet.
Size Ernst Russ (ERAG.DE) is a Germany Industrials company (Other Transportation) with a market value of $335M, the 199th largest of 205 Germany companies the cockpit tracks. Shares closed at €8.86 on 6 Nov 2026.
Performance Over six months the shares gained 5.2%, against -21.2% for the median peer and +2.6% for the Germany market (cap-weighted) — 3rd highest of 21 in its peer set.
Growth Revenue fell 9.0% over the last twelve months (peer median +1.8%); the operating margin is 27.6% (peer median 2.3%).
Valuation It trades at 7.4× forward earnings against a peer median of 13.2× (3rd cheapest of 9).
Price implies For today's price to make sense, revenue must grow about -9% a year for seven years (Req g). Recent delivered growth is +22%, so the hurdle is -31 pp: the price already allows for a slowdown.
Capital Return on invested capital runs 3.9 points above its cost of capital (9.5% WACC).
Next results Next results expected around 12 Nov 2026 (exchange calendar; dates can move).
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Revenue | n/a | €163M | €179M | €205M | €194M |
| Revenue growth | — | -9% | -13% | +6% | — |
| Gross profit | n/a | €60.9M | €67.2M | €82.1M | €76.1M |
| EBITDA | n/a | €75.2M | €80.6M | €101M | €93.6M |
| Net income | n/a | €73.5M | €42.5M | €55.1M | €47.3M |
| Free cash flow | n/a | €44.7M | €97.2M | -€6.19M | €64.5M |
| Capital expenditure | n/a | €45.8M | €3.90M | €98.1M | €34.0M |
| Total debt | €1.76M | €1.86M | €2.07M | €2.27M | €3.26M |
The default views of Competitor Analysis ▸ Charts, drawn from the same data. Open them in the cockpit to change the axes, pin companies and read every value.
Peer set: Industry: the same industry and sector in any market, nearest in size. This is the same default set the interactive Competitor Analysis opens with.
| Measure | ERAG.DE | Peer median | Rank in peer set |
|---|---|---|---|
| 1-month return | -6.5% | -9.5% | 10th highest of 21 |
| 6-month return | +5.2% | -21.2% | 3rd highest of 21 |
| Distance from 52-week high | -16.8% | -37.7% | 5th highest of 21 |
| Revenue growth (TTM) | -9.0% | +1.8% | 6th lowest of 21 |
| Operating margin | 27.6% | 2.3% | highest of 21 |
| Forward P/E | 7.4× | 13.2× | 3rd cheapest of 9 |
| Growth the price implies (Req g, 7 yrs) | -8.8% | 3.2% | 3rd least demanding of 16 |
| Growth delivered (Del g) | +22.3% | +7.5% | 3rd highest of 16 |
| Hurdle (Req g minus delivered) | -31.0 pp | -5.5 pp | 2nd least demanding of 16 |
| ROIC minus cost of capital | +3.9 pp | -1.5 pp | 4th highest of 21 |
| EV / EBITDA | 3.0× | 9.8× | cheapest of 10 |
| Net debt / EBITDA | -1.5× | 0.8× | 3rd least indebted of 11 |
| Company | Market | Market cap | 6M return | Revenue growth | Op. margin | Forward P/E | Req g | Delivered g |
|---|---|---|---|---|---|---|---|---|
| Ernst Russ ERAG.DE | Germany | $335M | +5% | -9% | 28% | 7.4× | -8.8% | +22.3% |
| Verra Mobility VRRM | United States | $333M | -85% | +6% | 23% | 2.9× | -20.4% | +20.0% |
| West Shanghai Automotive Service 605151.SS | China | $327M | -25% | +3% | 4% | n/a | 3.8% | +9.4% |
| Henan Xinning Modern Logistics 300013.SZ | China | $312M | -10% | +278% | -1% | n/a | n/a | n/a |
| Mobico MCG.L | United Kingdom | $360M | +103% | +5% | 5% | 4.3× | n/a | n/a |
| Aeroporto Guglielmo Marconi di Bologna ADB.MI | Italy | $361M | +3% | +10% | 18% | 15.4× | -1.8% | +22.0% |
| JIANGSU WANLIN MODERN LOGISTICS 603117.SS | China | $309M | -26% | -14% | 0% | n/a | n/a | n/a |
| Zhuhai Winbase International Chemical Tank Terminal 002492.SZ | China | $306M | -37% | -19% | -64% | n/a | -11.4% | -1.7% |
| Toscana Aeroporti TYA.MI | Italy | $371M | -2% | +13% | 22% | n/a | -3.9% | +23.6% |
| Longzhou 002682.SZ | China | $371M | -27% | +5% | -17% | n/a | 9.9% | -7.4% |
| Subaru Enterprise 9632.T | Japan | $424M | +48% | 0% | 15% | n/a | -6.0% | +1.5% |
| Guangzhou Hangxin Aviation Technology 300424.SZ | China | $457M | -35% | -1% | -3% | n/a | 3.2% | +7.5% |
| Tianjin Port Development 3382.HK | Hong Kong | $478M | -14% | -21% | 21% | n/a | -8.3% | -5.5% |
| Sichuan Fulin Transportation 002357.SZ | China | $496M | -10% | -2% | -8% | n/a | 43.1% | +5.3% |
| Beijing Changjiu Logistics 603569.SS | China | $502M | -17% | -47% | -1% | 10.5× | 6.2% | -2.0% |
| Guangdong Great River Smarter Logistics 002930.SZ | China | $507M | -43% | +5% | -8% | 49.3× | 8.9% | +7.1% |
| Shanghai Shentong Metro 600834.SS | China | $520M | -9% | +1% | 8% | n/a | 11.4% | +14.6% |
| Hainan Haiqi Transportation 603069.SS | China | $548M | -32% | -22% | -20% | 23.1× | n/a | n/a |
| China Hi-Tech 600730.SS | China | $548M | -31% | +16% | -32% | n/a | n/a | n/a |
| Delixi New Energy Technology 603032.SS | China | $550M | -33% | +27% | 17% | 68.0× | 33.8% | +61.4% |
| Bohai Ferry 603167.SS | China | $565M | -10% | -5% | 14% | 11.0× | -8.4% | +9.6% |