Vossloh AG

^

Original-Research: Vossloh AG - from Quirin Privatbank Kapitalmarktgeschäft

03.11.2025 / 10:55 CET/CEST

Dissemination of a Research, transmitted by EQS News - a service of EQS

Group.

The issuer is solely responsible for the content of this research. The

result of this research does not constitute investment advice or an

invitation to conclude certain stock exchange transactions.

---------------------------------------------------------------------------

Classification of Quirin Privatbank Kapitalmarktgeschäft to Vossloh AG

Company Name: Vossloh AG

ISIN: DE0007667107

Reason for the research: Update

Recommendation: Buy

from: 03.11.2025

Target price: 94

Last rating change:

Analyst: Daniel Kukalj, CIIA, CEFA

Everything will be fine if the Sateba integration goes well

After the solid Q3 2025 results we maintain our Buy rating with a reduced TP

of EUR 94 (102), applied by our ROE/COE valuation approach. The company was

able to increase its TTM sales by 9.6% yoy or 2.2% qoq. TTM order intake

fell by 0.8% yoy, however was 5.6% qoq higher, the TTM book-to-bill ratio

was with 1.02x again over the important threshold of 1.0x. The TTM net

income margin fell by 43 basis points yoy and by 17 basis points qoq. For FY

2025, Vossloh now expects group sales including Sateba of EUR 1.33-1.4bn

(QPe: EUR 1.333bn) and consolidated EBIT before effects from the purchase

price allocation (PPA effects) for Sateba of EUR 116-126m (QPe: EUR 121m).

The specified forecast already takes into account transaction and

integration costs. The PPA effects for Sateba are expected to have a

significant negative impact on EBIT in the first 24 months after closing. As

a consequence, we reduced our net income forecast for FY 2025 by 7%, for FY

2026 by 31% and for FY 2027 by 19%. Vossloh shares have risen ~+84% ytd

thanks to strong performance in terms of sales and order intake in recent

quarters, also driven by high investor interest in the whole infrastructure

sector. In the short term, we see only limited catalysts due to the fact

that, despite the sales trend, the profit trend has yet to gain momentum.

Our focus is now on the successful integration of Sateba. In the medium to

long term, there is enormous demand for investment in the rail sector, so we

expect a very positive environment for Vossloh's further business

development, also with regard to achieving its 2030 targets.

You can download the research here:

https://eqs-cockpit.com/c/fncls.ssp?u=901c0f5e85af2db6771617157509e41c

For additional information visit our website:

https://research.quirinprivatbank.de/

Contact for questions:

Quirin Privatbank AG

Institutionelles Research

Schillerstraße 20

60313 Frankfurt am Main

research@quirinprivatbank.de

https://research.quirinprivatbank.de/

---------------------------------------------------------------------------

The EQS Distribution Services include Regulatory Announcements,

Financial/Corporate News and Press Releases.

View original content:

https://eqs-news.com/?origin_id=8f835917-b89a-11f0-be29-0694d9af22cf&lang=en

---------------------------------------------------------------------------

2222692 03.11.2025 CET/CEST

°