Subscribe

Friedrich Vorwerk Group SE (VH2.DE)

EUR64.35 +1.45 (+2.31%)
DE XETRA Energy Oil & Gas Midstream
Address Niedersachsenstrasse 19-21 21255
Tostedt, DE
CEO Torben Kleinfeldt
IPO 2021-03-26
ISIN DE000A255F11

Explore sections of this company profile

Also trades on Deutsche Börse · VH2.DE (EUR) Frankfurt Stock Exchange · VH2.F (EUR) Other OTC · FDVWF (USD) Other OTC · FRVWY (USD)
Description

Friedrich Vorwerk Group SE, established in 1962 and based in Tostedt, Germany, specializes in offering comprehensive energy conversion and transmission services across Germany and the wider European continent. The company's operations are segmented into four distinct areas. The Natural Gas division provides essential infrastructure and product solutions for moving and processing natural gas, from its raw state to a treated form. This includes high-pressure pipeline systems, filtration and separation plants, compressor facilities, storage and metering systems, LNG terminals, and specialized gas pressure control and measurement equipment. The Electricity segment focuses on creating underground infrastructure for the efficient transport and transformation of electricity generated from sustainable, non-fossil sources like wind, solar, hydropower, and other renewable energies. Its activities encompass bringing electricity from offshore installations ashore and laying high-voltage underground cables that connect to broader transmission grids. Within the Clean Hydrogen sector, the group offers both product solutions and infrastructure services for transforming various energy sources into hydrogen and subsequently delivering it to end-users. This process involves converting renewable energy through electrolysis, followed by the treatment and conveyance of the resulting clean hydrogen via storage units, compressor stations, pipelines, and gas pressure regulation and metering systems. Finally, the Adjacent Opportunities segment encompasses diverse technological offerings, such as the purification of biogenic and synthetic gases, heat recovery systems for district heating networks, solutions for conveying potable water and wastewater, and bespoke services tailored for the chemical and petrochemical industries.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
EUR64.35 +1.45 (+2.31%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
69.6K
Beta
0.86
Float Shares
6.17M
Free Float %
30.9%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.07% -2.40% -8.33% -16.89% -16.06% -20.63% +8.13% +527.57% +41.97% +40.25% +40.25%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
64.35
DCF (Unlevered) 19.06 -70.4%
DCF (Levered) 80.02 +24.4%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 50% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 2 0
Hold 0 0
Sell 2 0
Strong Sell 0 0
Quality scores
Altman Z-Score
5.80
Safe zone
Piotroski F-Score
6 / 9
Average
MOAT Score
4 / 10
Developing
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
4 / 5
High
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
4 / 5
High
P/E Score
2 / 5
Medium
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Oil & Gas Midstream: +6.6%
    +41.3% Q1'26: +4.6% (vs Q1'25)
  • EPS growth Oil & Gas Midstream: +17.6%
    +141.9% Q1'26: +88.4% (vs Q1'25)
  • FCF margin FCF growth · Oil & Gas Midstream: +25.7%
    +13.4% Q1'26: -20.5% (vs Q1'25)
  • EBIT margin Oil & Gas Midstream: +30.0%
    +15.5% Q1'26: +14.3% (vs Q1'25)
  • ROIC Oil & Gas Midstream: +7.6%
    +258.3% Q1'26: +70.1% (vs Q1'25)
  • Share dilution Oil & Gas Midstream: +0.0%
    +0.0% Q1'26: +0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Oil & Gas Midstream: 2.41×
    0.13× Q1'26: 0.15× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.86) × ERP
WACC = 99% × Ke + 1% × Kd (8.7%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 19.06 Current price: 64.35
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
4 Rev. Ana.
4 EPS Ana.
Dec 2027
4 Rev. Ana.
4 EPS Ana.
Dec 2028
4 Rev. Ana.
4 EPS Ana.
Revenue
279.07M
est: 275.88M (+1.2%)
368.16M
est: 367.90M (+0.1%)
373.36M
est: 403.08M (-7.4%)
498.35M
est: 489.37M (+1.8%)
704.33M
est: 696.53M (+1.1%)
764.90M
751.98M – 778.32M
+9.8% YoY
852.55M
824.99M – 900.42M
+11.5% YoY
918.32M
908.86M – 927.79M
+7.7% YoY
EBITDA
51.10M
est: 39.30M (+30.0%)
48.08M
est: 52.41M (-8.3%)
31.91M
est: 59.86M (-46.7%)
75.20M
est: 72.67M (+3.5%)
135.56M
est: 103.44M (+31.1%)
113.59M
111.67M – 115.58M
+9.8% YoY
126.60M
122.51M – 133.71M
+11.5% YoY
136.37M
134.97M – 137.78M
+7.7% YoY
EBIT
38.05M
est: 27.05M (+40.7%)
31.41M
est: 36.08M (-12.9%)
13.83M
est: 42.06M (-67.1%)
53.95M
est: 51.06M (+5.6%)
109.00M
est: 72.68M (+50.0%)
79.82M
78.47M – 81.22M
+9.8% YoY
88.96M
86.09M – 93.96M
+11.5% YoY
95.82M
94.84M – 96.81M
+7.7% YoY
Net Income
26.77M
est: 28.10M (-4.7%)
17.14M
est: 20.26M (-15.4%)
10.15M
est: 16.53M (-38.6%)
35.77M
est: 37.04M (-3.4%)
86.50M
est: 76.06M (+13.7%)
94.90M
90.49M – 105.07M
+24.8% YoY
102.27M
97.44M – 117.71M
+7.8% YoY
101.87M
100.94M – 115.21M
-0.4% YoY
SGA
3.49M
est: 2.57M (+35.6%)
3.23M
est: 3.43M (-6.0%)
3.63M
est: 9.92M (-63.5%)
3.35M
est: 12.04M (-72.2%)
60.11M
est: 17.14M (+250.7%)
18.82M
18.51M – 19.15M
+9.8% YoY
20.98M
20.30M – 22.16M
+11.5% YoY
22.60M
22.37M – 22.83M
+7.7% YoY
EPS
1.34
est: 1.41 (-4.6%)
0.86
est: 1.05 (-18.1%)
0.51
est: 0.83 (-38.3%)
1.79
est: 1.84 (-2.5%)
4.33
est: 3.77 (+14.8%)
4.74
4.52 – 5.25
+25.6% YoY
5.16
4.87 – 5.89
+9.0% YoY
5.45
5.05 – 5.76
+5.5% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A- 4/5 4/5 5/5 5/5 4/5 2/5 1/5
2026-05-28 A- 4/5 4/5 5/5 5/5 4/5 2/5 1/5
2026-05-27 A- 4/5 4/5 5/5 5/5 4/5 2/5 1/5
2026-05-26 A- 4/5 4/5 5/5 5/5 4/5 2/5 1/5
2026-05-25 A- 4/5 4/5 5/5 5/5 4/5 2/5 1/5
2026-05-22 A- 4/5 4/5 5/5 5/5 4/5 2/5 1/5
2026-05-21 A- 4/5 4/5 5/5 5/5 4/5 2/5 1/5
2026-05-20 A- 4/5 4/5 5/5 5/5 4/5 2/5 1/5
2026-05-19 A- 4/5 4/5 5/5 5/5 4/5 2/5 1/5
2026-05-18 A- 4/5 4/5 5/5 5/5 4/5 2/5 1/5
2026-05-15 A- 4/5 3/5 5/5 5/5 4/5 2/5 1/5
2026-05-14 A- 4/5 3/5 5/5 5/5 4/5 2/5 1/5
2026-05-13 A- 4/5 3/5 5/5 5/5 4/5 3/5 1/5
2026-05-12 A- 4/5 3/5 5/5 5/5 4/5 2/5 1/5
2026-05-11 A- 4/5 3/5 5/5 5/5 4/5 2/5 1/5
2026-05-08 A- 4/5 3/5 5/5 5/5 4/5 2/5 1/5
2026-05-07 A- 4/5 3/5 5/5 5/5 4/5 2/5 1/5
2026-05-06 A- 4/5 3/5 5/5 5/5 4/5 2/5 1/5
2026-05-05 B+ 3/5 3/5 5/5 5/5 3/5 2/5 1/5
2026-05-04 B+ 3/5 3/5 5/5 5/5 3/5 2/5 1/5
2026-04-30 B+ 3/5 3/5 5/5 5/5 3/5 2/5 1/5
2026-04-29 A- 4/5 4/5 5/5 5/5 3/5 2/5 1/5
2026-04-28 A- 4/5 4/5 5/5 5/5 3/5 2/5 1/5
2026-04-27 B+ 3/5 4/5 5/5 5/5 2/5 2/5 1/5
2026-04-24 B+ 3/5 4/5 5/5 5/5 2/5 2/5 1/5
2026-04-23 B+ 3/5 4/5 5/5 5/5 2/5 2/5 1/5
2026-04-22 B+ 3/5 4/5 5/5 5/5 2/5 2/5 1/5
2026-04-21 B+ 3/5 4/5 5/5 5/5 2/5 2/5 1/5
2026-04-20 B+ 3/5 4/5 5/5 5/5 2/5 2/5 1/5
2026-04-17 B+ 3/5 4/5 5/5 5/5 2/5 2/5 1/5
2026-04-16 B+ 3/5 4/5 5/5 5/5 2/5 2/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
194.04M
OE per share TTM
9.70
Owner's Yield
14.45%
Maintenance CapEx ratio
81.11%
Maint CapEx / Avg PPE
25.3%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 67 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Amundi SDAX UCITS ETF Dist C005.DE 1.26% 2.25M 0.70%
2 WisdomTree Eurozone Quality Dividend Growth UCITS ETF - EUR Acc WTIM.DE 0.17% 96.0K 0.29%
3 WisdomTree Eurozone Quality Dividend Growth UCITS ETF - EUR EGRW.L 0.17% 96.0K 0.29%
4 iShares International Small-Cap Equity Factor ETF ISCF 0.11% 680.6K 0.24%
5 UBS MSCI EMU Small Cap UCITS ETF EUR dis UEFD.DE 0.09% 701.2K 0.33%
6 iShares MSCI EMU Small Cap UCITS ETF CES1.L 0.09% 957.9K 0.58%
7 WisdomTree Europe SmallCap Dividend UCITS ETF WTES.DE 0.08% 70.2K 0.38%
8 WisdomTree Europe SmallCap Dividend UCITS ETF Acc DFEA.L 0.08% 70.2K 0.38%
9 WisdomTree International SmallCap Dividend Fund DLS 0.04% 395.8K 0.58%
10 Xtrackers MSCI Europe Small Cap UCITS ETF 1C XXSC.L 0.04% 1.28M 0.30%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
54.5K
Shares Outstanding
20.00M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Tim Hameister Chief Financial Officer & Member of Management Board male
Torben Kleinfeldt Chairman of Management Board, MD & Chief Executive Officer male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits