Valuation Arbonia AG Börse Stuttgart

Stocks

Delayed Börse Stuttgart Other stock markets 12:02:03 2026-06-24 EDT			5-day change	1st Jan Change
3.860 ^EUR	-2.28%		-8.93%	-31.86%

04-27	Arbonia Shareholders Elect New Chairman	MT
04-24	Arbonia AG Approves No dividend	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,424	892	667.9	776.4	365.1	254.6	-	-
Change	-	-37.36%	-25.13%	16.26%	-52.98%	-30.26%	-	-
Enterprise Value (EV) ¹	1,331	1,076	854.5	1,127	514.1	372.3	348.5	327.9
Change	-	-19.12%	-20.61%	31.92%	-54.39%	-27.58%	-6.39%	-5.92%
P/E	10.2x	46.1x	-38.5x	93.2x	2.77x	68.1x	19.6x	13.1x
PBR	1.36x	0.89x	0.73x	0.82x	0.5x	0.35x	0.34x	0.34x
PEG	-	-0.5x	0x	-1x	0x	-0.7x	0x	0.3x
Capitalization / Revenue	1.2x	0.74x	1.32x	1.4x	0.58x	0.39x	0.37x	0.36x
EV / Revenue	1.12x	0.9x	1.69x	2.03x	0.82x	0.57x	0.51x	0.47x
EV / EBITDA	10.7x	9.94x	26.9x	17x	9.13x	5.76x	4.49x	3.84x
EV / EBIT	25x	29.1x	-96.5x	66.7x	-213x	39.7x	15.5x	10.7x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.3	0.3	-	0.33	-	0.058	0.0854	0.1396
Rate of return	1.46%	2.32%	-	2.95%	-	1.58%	2.33%	3.81%
EPS ²	2.01	0.28	-0.25	0.12	1.9	0.0538	0.1872	0.2799
Distribution rate	14.9%	107%	-	275%	-	108%	45.6%	49.9%
Net sales ¹	1,186	1,202	504.6	556.3	624.5	654	680.7	702.7
EBITDA ¹	124.7	108.3	31.72	66.3	56.29	64.68	77.69	85.33
EBIT ¹	53.31	37	-8.858	16.91	-2.416	9.381	22.53	30.56
Net income ¹	138.7	19.13	-17.21	8.279	131.9	3.871	14.12	17.39
Net Debt ¹	-93.23	184.4	186.7	350.9	149	117.7	93.9	73.25
Reference price ²	20.600	12.920	9.630	11.180	5.260	3.665	3.665	3.665
Nbr of stocks (in thousands)	69,123	69,037	69,351	69,447	69,412	69,472	-	-
Announcement Date	3/1/22	2/28/23	2/20/24	3/3/25	3/3/26	-	-	-

¹CHF in Million²CHF

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SAINT-GOBAIN	12.67x	1.01x	6.52x	3.07%	42.9B
ASSA ABLOY AB	21.49x	2.71x	13.35x	2.06%	37.67B
MASCO CORPORATION	17.43x	2.2x	11.58x	1.72%	14.53B
CARLISLE COMPANIES INCORPORATED	18.86x	3.2x	12.94x	1.31%	14.25B
QXO, INC.	-35.85x	1.34x	15.24x	-.--%	11.76B
AGC INC.	17.88x	0.9x	5.85x	2.9%	9.53B
TOTO LTD.	30.54x	1.76x	14.13x	1.36%	9.01B
BUILDERS FIRSTSOURCE, INC.	35.56x	0.84x	10.17x	-.--%	8.25B
ZURN ELKAY WATER SOLUTIONS CORPORATION	32.86x	4.44x	16.44x	0.94%	8.05B
Average	16.83x	2.04x	11.80x	1.48%	17.33B
Weighted average by Cap.	15.76x	1.96x	10.99x	1.93%