Cookie permissions

mwb research uses cookies to track and improve site usage patterns. For more information, see the Privacy Policy . You can revoke your consent at any time in the footer.

Get in touch with us!

Bauer AG
Construction & Materials
Last:  EUR 5.75
-1.7%
Company Image
Bauer AG operates in three key segments: Construction, Equipment, and Resources. It provides advanced foundation engineering, manufactures specialized equipment for construction and resource extraction, and offers services in drilling, environmental technology, and mining. Bauer’s global expertise supports major infrastructure projects across over 100 countries.
Research
Last Update: 09/05/2025
mwb research
Steady execution amid uncertainty: Reaffirming BUY.
Rating
BUY
Price Target: EUR 13.00
Up-/Downside: 105.0%
Share Price
EUR
5.85
7D6.4 %
30D %
12M %
Company Info
Bloomberg TickerB5A:GR
Market CapEUR 273m
Enterprise ValueEUR 771m
Free Float28.5%
Trading Volume9,208
Number of Shares43.04m
Shareholders
33.9 % Helmuth Newin
24.9 % Alfons Doblinger
28.5 % Freefloat
Company Video
No video available
Book a meeting
companylogo
Click here to request a meeting with a representative of Bauer AG

Research

09/05/2025

Steady execution amid uncertainty: Reaffirming BUY. 

Solid 2024. Despite intensifying geopolitical tensions, Bauer AG reported a strong revenue of EUR 2.18bn (+19% yoy), largely driven by the Geotechnical Solutions (GS) and boosted by the completion of a major project in Hungary (EUR 318m). Despite the significant top-line growth, EBIT remained flat yoy at EUR 89.1m, weighted down by provisions related to the Hungary project (triggered by sanctions on Russia), inventories write-off, and higher material cost. Nevertheless, Bauer successfully reduced net debt by 8.6% to EUR 375m and achieved a record-low net debt/ EBITDA of 1.68x (2023: 2x), highlighting continued financial discipline and successful execution. Moreover, total assets slightly declined yoy, despite higher revenues, suggesting better capital efficiency. 

Strengths in construction and mining. GS delivered robust revenue growth (+31.8%), though earnings were dampened by risk provisions. Operational performance was strong across most regions, supported by ongoing restructuring efforts and selective subsidiary closures aimed at improving cost efficiency. In Asia, where macroeconomic softness persisted, Bauer initiated further measures to streamline operations and align resources with market realities. The Equipment segment showed stable business trends, particularly in Europe and the Middle East, although structural headwinds in China and deferred investments in the U.S. limited earnings and upside. Notably, Resources continued its positive trajectory, with strong mining results and order backlog growth offsetting softness in Germany’s environmental sector, which reflects weak domestic construction activity and rising competitive pressure. 

Strategic execution and innovation continue. Bauer remains firmly on its transformation path, optimizing its global footprint and continuing to exit non-performing subsidiaries. Investments in innovation accelerated in 2024, with EUR 40m spent on R&D — including technologies like hydrogen-powered rigs, electric soil mixing, and offshore wind foundation solutions. Management is actively driving supply chain efficiency, strengthening its international production network (including the completion of a new facility at subsidiary Klemm in Drolshagen), and increasing product-customer alignment. These initiatives position Bauer for margin uplift and further differentiation from global peers in the upcoming years.

Further improvement in profitability in 2025. Order backlog declined 21.6% to EUR 1.22bn, mainly due to the completion of the Hungary mega-project and softer demand in Equipment amid headwinds in China and the U.S. With this project winding down, revenue is expected to contract meaningfully in 2025. Still, management guides for a modest improvement of EBIT, staying focused on its profitability-before-growth strategy. Over time, long-cycle tailwinds such as EU infrastructure programs, German energy investments, and global electrification should support demand across Bauer’s core markets, though we see these drivers materializing gradually, likely not before H2 2026. With a reinforced balance sheet, streamlined operations, and a sharpened focus on performance and technology leadership, Bauer is structurally stronger than in prior cycles. We reiterate our BUY with a revised price target of EUR 13.00, underpinned by improving margin quality, accelerating innovation, and strategic discipline, that positions the Group to outperform as infrastructure tailwinds build.

Previous Updates


Key Figures

Key P&L Data (EURm) 2021 2022 2023 2024 2025E 2026E
Sales 1,433.1 1,630.1 1,698.2 2,035.9 1,822.1 1,913.2
Sales growth 6.7% 13.8% 4.2% 19.9% -10.5% 5.0%
EBITDA 153.5 60.5 203.6 223.9 246.0 260.2
EBITDA margin 10.7% 3.7% 12.0% 11.0% 13.5% 13.6%
EBIT 36.0 -68.0 89.0 89.1 112.7 122.2
EBIT margin 2.5% -4.2% 5.2% 4.4% 6.2% 6.4%
Key B/S Data (EURm) 2021 2022 2023 2024 2025E 2026E
ROCE 3.0% -6.4% 8.3% 8.3% 10.3% 10.8%
Net financial debt 517.1 518.8 412.4 386.2 400.1 400.0
Net debt/EBITDA 3.4x 8.6x 2.0x 1.7x 1.6x 1.5x
EPS reported -0.02 -3.66 0.02 0.21 1.19 1.33
DPS 0.00 0.00 0.00 0.00 0.30 0.33
2021 2022 2023 2024 2025E 2026E
EV/Sales 0.7x 0.5x 0.5x 0.4x 0.4x 0.4x
EV/EBITDA 6.1x 14.8x 3.9x 3.4x 3.2x 3.0x
EV/EBIT 26.1x -13.2x 9.0x 8.7x 6.9x 6.4x
P/E -259.9x -1.7x 298.4x 30.0x 5.3x 4.8x
P/B 0.3x 0.4x 0.5x 0.6x 0.5x 0.5x
FCF yield -16.2% -14.1% 17.0% 26.4% 11.3% 18.4%
Dividend yield 0.0% 0.0% 0.0% 0.0% 4.7% 5.2%

Source: Company data; mwb research

Key Figures 2025E

Sales in EURm
2,036

Sales in EURm

2022202320242025E2026E165017001750180018501900195020002050

Investment Case

Investment case in Charts

Segment Sales in %

Construction 52.9%Equipment 35.1%Resources 12.0%

Sales and earnings momentum

20212022202320242025E2026E0500100015002000−4−20246
EBIT marginSales

SWOT-Analysis

ROCE

2024
8.3%
  • High vertical integration enhances efficiency and market position (e.g., in-house equipment production + expertise in geotechnical solutions)
  • Strong order intake and backlog growth, with a CAGR of 6.9% and 10.2% (2020-2023)
  • Innovation leadership with technologies like the BCS 185 and Smart Grab Control system
  • Global presence in over 100 countries ensures market diversification
  • Prestigious projects like Burj Khalifa and Hong Kong-Zhuhai-Macau Bridge boost reputation

Valuation

At mwb research, we apply different valuation techniques. The DCF model results in a fair value of EUR 13.15 per BAUER Aktiengesellschaft share. This is based on the following assumptions: for the top line, we expect a CAGR 2025E-2032E in the range of 4.6% p.a. The long-term growth rate is set at 2.0%. Cost of equity is calculated as 10.4%. This results in a long-term WACC of 8.7%. For further detail and a sensitivity analysis, see the DCF model below. We also perform a free cash flow analysis. The adjusted Free Cash Flow Yield results in a fair value between EUR per share based on 2025E and 28.52 EUR per share on 2029E estimates. Again, more details can be found below.

Trading Multiples
2021 2022 2023 2024 2025E 2026E
EV/Sales 0.7x 0.5x 0.5x 0.4x 0.4x 0.4x
EV/EBITDA 6.1x 14.8x 3.9x 3.4x 3.2x 3.0x
EV/EBIT 26.1x -13.2x 9.0x 8.7x 6.9x 6.4x
P/E -259.9x -1.7x 298.4x 30.0x 5.3x 4.8x
P/B 0.3x 0.4x 0.5x 0.6x 0.5x 0.5x
FCF yield -16.2% -14.1% 17.0% 26.4% 11.3% 18.4%
Dividend yield 0.0% 0.0% 0.0% 0.0% 4.7% 5.2%

Source: Company data; mwb research

DCF 2025E

DCF per share in EUR
13.15

Multiples 2025E

3.4x8.7x30.0xEV/EBITDAEV/EBITP/E

Financials

Profit and loss (EUR m) 2021 2022 2023 2024 2025E 2026E
Sales 1,433 1,630 1,698 2,036 1,822 1,913
Chg in finished goods and work-in-process 5 16 37 12 36 36
Total sales 1,439 1,646 1,735 2,048 1,859 1,950
Material expenses 730 877 901 1,145 947 985
Gross profit 709 769 834 903 911 964
Other operating income 34 34 38 59 55 38
Personnel expenses 430 463 459 480 483 497
Other operating expenses (income) 159 279 210 258 237 245
EBITDA 153 61 204 224 246 260
Depreciation 107 124 109 122 119 129
EBITA 47 -64 95 102 127 131
Amortisation of intangible assets 11 4 6 13 14 9
EBIT 36 -68 89 89 113 122
Financial result -15 19 -62 -39 -26 -26
Recurring pretax income from cont. operations 21 -49 27 50 86 96
Extraordinary income/loss 0 0 0 0 0 0
Earnings before taxes 21 -49 27 50 86 96
Taxes 17 45 24 41 35 38
Net income from continuing operations 4 -94 3 10 52 58
Result from discontinued operations (net of tax) 0 0 0 0 0 0
Net income 4 -94 3 10 52 58
Minority interest -5 -1 -2 -1 -1 -1
Net profit (reported) -1 -95 1 9 51 57
Number of Shares 23.08 26.09 39.30 43.04 43.04 43.04
EPS reported -0.02 -3.66 0.02 0.21 1.19 1.33
Common Size

Source: Company data; mwb research

logo image mwb research
Price and ESG data by
logo leeway

ResearchHub is the place for professional investors to get regularly-updated high-quality research on German and selected European stocks.

Stock chart by
tv logo
Deutsche Börse Capital Market Partner
Capital_Market_Partner
Supported by
hamburg_digital