Valuation DELFINGEN Börse Stuttgart

Stocks

Delayed Börse Stuttgart Other stock markets 11:18:17 2026-06-12 EDT			5-day change	1st Jan Change
31.80 ^EUR	-0.62%		+8.84%	-5.60%

05-06	Axa, BNP Paribas, Scor, TotalEnergies, Veolia... stocks to watch today in Paris
05-05	Bonduelle, Delfingen, Viridien... stocks to watch tomorrow in Paris

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	116.8	128.9	38.44	88.31	82.93	-	-
Change	-	10.36%	-70.18%	129.76%	-6.09%	-	-
Enterprise Value (EV) ¹	116.8	276.3	185	88.31	200.6	183	160.2
Change	-	136.55%	-33.03%	-52.27%	127.13%	-8.77%	-12.43%
P/E Ratio	14.3x	18.7x	-294x	6.98x	6.39x	5.59x	4.32x
PBR	-	0.88x	0.26x	-	-	-	-
PEG	-	-1.2x	3x	-0x	2.3x	0.4x	0.1x
Capitalization / Revenue	-	0.28x	0.09x	0.22x	0.22x	0.22x	0.19x
EV / Revenue	-	0.61x	0.44x	0.22x	0.52x	0.47x	0.37x
EV / EBITDA	-	5.64x	4.01x	1.6x	3.81x	3.48x	2.68x
EV / EBIT	-	9.83x	7.77x	2.98x	7.08x	6.41x	4.63x
EV / FCF	-	11.8x	12.4x	-	16.7x	9.19x	-
FCF Yield	-	8.47%	8.05%	-	5.98%	10.9%	-
Dividend per Share ²	-	1.15	0.77	-	2.02	2.36	-
Rate of return	-	2.33%	5.24%	-	6.33%	7.4%	-
EPS ²	3.11	2.64	-0.05	4.86	4.995	5.71	7.39
Distribution rate	-	43.6%	-1,540%	-	40.4%	41.3%	-
Net sales ¹	-	456.7	423.7	400.3	382.1	385.5	429
EBITDA ¹	-	49	46.2	55.1	52.6	52.65	59.7
EBIT ¹	-	28.1	23.8	29.6	28.35	28.55	34.6
Net income ¹	8.145	6.9	-0.118	12.63	13	14.9	19.2
Net Debt ¹	-	147.4	146.6	-	117.6	100	77.3
Reference price ²	44.50	49.30	14.70	33.90	31.90	31.90	31.90
Nbr of stocks (in thousands)	2,625	2,615	2,615	2,605	2,600	-	-
Announcement Date	4/29/23	4/2/24	3/31/25	4/28/26	-	-	-

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.($)
SUMITOMO ELECTRIC INDUSTRIES, LTD.	25.53x	1.67x	13.75x	1.23%	49.81B
WEICHAI POWER CO., LTD.	17.9x	0.74x	5.47x	3.25%	35.83B
HYUNDAI MOBIS CO.,LTD	12.09x	0.75x	9.9x	1.21%	33.57B
DENSO CORPORATION	11.97x	0.63x	5.06x	3.53%	30.77B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	13.16x	2.41x	8.48x	4.45%	19.57B
MAGNA INTERNATIONAL INC.	10.76x	0.5x	4.94x	3.03%	17.82B
NINGBO TUOPU GROUP CO.,LTD.	33.3x	3.08x	18.39x	0.92%	15.74B
CONTINENTAL AG	11.62x	1.03x	5.94x	4.44%	16.08B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	36.6x	1.28x	14.08x	0.6%	15.51B
Average	19.22x	1.34x	9.56x	2.52%	26.08B
Weighted average by Cap.	18.81x	1.26x	9.48x	2.4%