Company Valuation: Deceuninck NV

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 463.6 338 314.9 336.3 313.1 343.5 - -
Change - -27.08% -6.83% 6.78% -6.91% 9.73% - -
Enterprise Value (EV) 1 525.5 426.3 385.5 421.4 410.7 414.4 379.6 341
Change - -18.87% -9.57% 9.3% -2.55% 0.92% -8.42% -10.15%
P/E 14x 61.3x 37.9x 24.3x 13.3x 9.67x 8.68x 7.6x
PBR 1.79x 1.1x 1x 1x 0.93x 0.96x 0.89x 0.82x
PEG - -0.7x 0.8x 0.4x 0.2x 0.2x 0.8x 0.5x
Capitalization / Revenue 0.55x 0.35x 0.36x 0.41x 0.41x 0.42x 0.41x 0.39x
EV / Revenue 0.63x 0.44x 0.45x 0.51x 0.53x 0.51x 0.45x 0.39x
EV / EBITDA 5.38x 4.17x 3.27x 3.57x 3.73x 3.45x 3x 2.56x
EV / EBIT 8.88x 8.17x 5.28x 6.7x 6.58x 5.92x 4.86x 3.95x
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% 4.12% 4.43% 3.62%
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 2.485 2.485 2.485
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.($)
9.67x0.51x3.45x4.12% 387M
20.33x1.46x13.98x1.63% 43.2B
22.59x2.84x13.93x1.94% 39.22B
11.36x0.9x5.85x3.5% 36.95B
27.71x5.56x18.84x2.49% 20.99B
23.75x2.01x14.58x0.62% 20.72B
15.22x2.1x10.47x1.87% 13.43B
17.64x2.93x12.08x1.4% 13.05B
-21.93x1.44x16.21x3.03% 12.51B
20.49x3.23x10.69x0.63% 9.6B
Average 14.68x 2.30x 12.01x 2.12% 21B
Weighted average by Cap. 17.23x 2.29x 12.71x 2.05%

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