Company Valuation: Deceuninck NV

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 463.6 338 314.9 336.3 313.1 333.9 - -
Change - -27.08% -6.83% 6.78% -6.91% 6.64% - -
Enterprise Value (EV) 1 525.5 426.3 385.5 421.4 410.7 404.8 369.9 331.4
Change - -18.87% -9.57% 9.3% -2.55% -1.44% -8.62% -10.42%
P/E 14x 61.3x 37.9x 24.3x 13.3x 9.4x 8.44x 7.39x
PBR 1.79x 1.1x 1x 1x 0.93x 0.93x 0.86x 0.79x
PEG - -0.7x 0.8x 0.4x 0.2x 0.2x 0.7x 0.5x
Capitalization / Revenue 0.55x 0.35x 0.36x 0.41x 0.41x 0.41x 0.4x 0.38x
EV / Revenue 0.63x 0.44x 0.45x 0.51x 0.53x 0.5x 0.44x 0.38x
EV / EBITDA 5.38x 4.17x 3.27x 3.57x 3.73x 3.37x 2.93x 2.48x
EV / EBIT 8.88x 8.17x 5.28x 6.7x 6.58x 5.78x 4.73x 3.84x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.06 0.06 0.07 0.07 0.09 0.1025 0.11 0.09
Rate of return 1.79% 2.45% 3.08% 2.88% 3.97% 4.24% 4.55% 3.73%
EPS 2 0.24 0.04 0.06 0.1 0.17 0.2568 0.2862 0.3268
Distribution rate 25% 150% 117% 70% 52.9% 39.9% 38.4% 27.5%
Net sales 1 838.1 974.1 866.1 826.9 772.7 810.6 844.7 876.1
EBITDA 1 97.74 102.3 117.9 118.1 110.2 120.1 126.4 133.5
EBIT 1 59.18 52.18 73.06 62.93 62.4 69.98 78.15 86.4
Net income 1 - - 13.62 15.87 26.8 37.9 46.8 55.1
Net Debt 1 61.88 88.3 70.6 85.1 97.6 70.9 36.02 -2.504
Reference price 2 3.360 2.450 2.275 2.430 2.265 2.415 2.415 2.415
Nbr of stocks (in thousands) 137,971 137,971 138,432 138,395 138,221 138,246 - -
Announcement Date 2/24/22 3/1/23 2/28/24 1/30/25 2/25/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
9.4x0.5x3.37x4.24% 388M
12.55x0.97x6.32x3.17% 42.33B
22.59x2.85x13.95x1.94% 41.03B
15.79x2.16x10.8x1.8% 13.93B
18.2x3.02x12.42x1.35% 13.53B
-24.09x1.48x16.73x3.85% 13.75B
27.95x4.26x15.5x0.95% 7.85B
14.43x0.73x4.85x3.85% 7.51B
19.5x2.93x12x0.67% 7.33B
21.01x4.22x12.3x0.82% 7.2B
Average 13.73x 2.31x 10.82x 2.26% 15.48B
Weighted average by Cap. 14.33x 2.20x 11.14x 2.32%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. DECB Stock
  4. Valuation Deceuninck NV
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!