Valuation Arbonia AG Börse Stuttgart

Stocks

Delayed Börse Stuttgart Other stock markets 14:02:35 2026-07-14 EDT			5-day change	1st Jan Change
3.775 ^EUR	-0.66%		-3.43%	-31.41%

07-13	StarragTornos Group Names New Finance Chief	MT
04-27	Arbonia Shareholders Elect New Chairman	MT

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	248.4	-	-
Change	-	-37.36%	-25.13%	16.26%	-52.98%	-31.98%	-	-
Enterprise Value (EV) ¹	1,331	1,076	854.5	1,127	514.1	365.9	342.1	321.4
Change	-	-19.12%	-20.61%	31.92%	-54.39%	-28.83%	-6.5%	-6.05%
P/E	10.2x	46.1x	-38.5x	93.2x	2.77x	61.1x	21.6x	12.8x
PBR	1.36x	0.89x	0.73x	0.82x	0.5x	0.33x	0.33x	0.33x
PEG	-	-0.5x	0x	-1x	0x	-0.6x	0x	0.2x
Capitalization / Revenue	1.2x	0.74x	1.32x	1.4x	0.58x	0.38x	0.36x	0.35x
EV / Revenue	1.12x	0.9x	1.69x	2.03x	0.82x	0.56x	0.5x	0.46x
EV / EBITDA	10.7x	9.94x	26.9x	17x	9.13x	5.49x	4.4x	3.77x
EV / EBIT	25x	29.1x	-96.5x	66.7x	-213x	31.1x	15.2x	10.5x
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%	-	1.62%	2.39%	3.91%
EPS ²	2.01	0.28	-0.25	0.12	1.9	0.0585	0.1657	0.2799
Distribution rate	14.9%	107%	-	275%	-	99.2%	51.5%	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	66.63	77.69	85.33
EBIT ¹	53.31	37	-8.858	16.91	-2.416	11.76	22.53	30.56
Net income ¹	138.7	19.13	-17.21	8.279	131.9	7.346	14.12	17.39
Net Debt ¹	-93.23	184.4	186.7	350.9	149	117.5	93.77	73.06
Reference price ²	20.600	12.920	9.630	11.180	5.260	3.575	3.575	3.575
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	12.5x	0.98x	6.38x	3.14%	41.61B
ASSA ABLOY AB	21.51x	2.71x	13.36x	2.05%	37.99B
MASCO CORPORATION	18.13x	2.27x	11.98x	1.66%	15.12B
CARLISLE COMPANIES INCORPORATED	17.82x	3.03x	12.36x	1.38%	13.45B
QXO, INC.	-26.29x	1.25x	13.6x	-.--%	10.07B
AGC INC.	15.42x	0.81x	5.26x	3.31%	8.29B
TOTO LTD.	26.86x	1.55x	12.32x	1.53%	7.99B
BUILDERS FIRSTSOURCE, INC.	34.07x	0.82x	9.93x	-.--%	7.91B
ZURN ELKAY WATER SOLUTIONS CORPORATION	31.95x	4.32x	15.99x	0.97%	7.83B
Average	16.89x	1.97x	11.24x	1.56%	16.7B
Weighted average by Cap.	16.30x	1.94x	10.67x	1.99%