Valuation D'Ieteren Group

Equities

Market Closed - Euronext Bruxelles Other stock markets 11:55:00 2025-12-05 EST			After hours 12:51:34
148.20 ^EUR	+1.51%		148.35	+0.10%

10-06	China bets on Europe for self-driving tech expansion	RE
09-12	The stock market regains its cloak of invincibility

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	3,612	9,148	9,578	9,365	8,529	7,739	-	-
Change	-	153.25%	4.7%	-2.23%	-8.92%	-9.27%	-	-
Enterprise Value (EV) ¹	2,627	8,420	9,578	10,233	10,587	9,518	9,121	8,676
Change	-	220.5%	13.75%	6.84%	3.46%	-10.1%	-4.18%	-4.87%
P/E ratio	26.1x	36.5x	-	18.9x	23.4x	15.5x	12.5x	10.2x
PBR	1.33x	3.07x	-	2.72x	-19.2x	3.34x	2.69x	2.21x
PEG	-	0.5x	-	-	-0.9x	0.4x	0.5x	0.4x
Capitalization / Revenue	1.09x	2.72x	-	1.17x	1.05x	0.98x	0.96x	0.93x
EV / Revenue	0.79x	2.51x	-	1.28x	1.3x	1.21x	1.13x	1.04x
EV / EBITDA	21x	63.6x	-	18.2x	22.7x	14.8x	13.7x	12.6x
EV / EBIT	258x	98.1x	-	27.2x	41x	21.8x	20.2x	19.5x
EV / FCF	18.3x	63.4x	-	29.6x	13.9x	24.2x	18.6x	15.6x
FCF Yield	5.45%	1.58%	-	3.37%	7.21%	4.13%	5.37%	6.42%
Dividend per Share ²	1.35	2.1	3	3.75	1.6	2.004	2.465	3.363
Rate of return	1.99%	1.22%	1.67%	2.12%	1%	1.37%	1.69%	2.3%
EPS ²	2.6	4.7	-	9.34	6.87	9.446	11.65	14.32
Distribution rate	51.9%	44.7%	-	40.1%	23.3%	21.2%	21.2%	23.5%
Net sales ¹	3,318	3,360	-	7,984	8,155	7,875	8,092	8,350
EBITDA ¹	125.3	132.3	-	563.7	465.9	644.1	664.3	690.3
EBIT ¹	10.2	85.8	-	375.6	258.2	435.8	450.7	444.2
Net income ¹	141.9	256.5	-	504.7	372.1	505.2	622.1	763.3
Net Debt ¹	-985.1	-727.8	-	868.5	2,058	1,780	1,382	937.6
Reference price ²	67.80	171.60	179.20	176.90	160.70	146.00	146.00	146.00
Nbr of stocks (in thousands)	53,279	53,311	53,450	52,938	53,077	53,005	-	-
Announcement Date	3/8/21	3/8/22	3/8/23	3/5/24	3/10/25	-	-	-

¹EUR in Million²EUR

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.($)
D'IETEREN GROUP	15.46x	1.21x	14.78x	1.37%	9.02B
PENSKE AUTOMOTIVE GROUP, INC.	12.08x	0.4x	8.43x	3.13%	10.78B
AUTONATION, INC.	11.26x	0.44x	7.47x	-.--%	7.85B
EAGERS AUTOMOTIVE LIMITED	28.23x	0.77x	13.19x	2.7%	5.2B
ASBURY AUTOMOTIVE GROUP, INC.	8.28x	0.5x	8.78x	-.--%	4.55B
RUSH ENTERPRISES, INC.	17.36x	-	-	1.35%	4.23B
ZHONGSHENG GROUP HOLDINGS LIMITED	9.7x	0.26x	5.75x	4.79%	3.64B
SONIC AUTOMOTIVE, INC.	17.58x	0.25x	6.24x	2.23%	2.22B
TUHU CAR INC.	19.44x	0.53x	9.6x	-.--%	1.71B
Average	15.49x	0.54x	9.28x	1.73%	5.47B
Weighted average by Cap.	14.71x	0.61x	9.84x	1.79%