Valuation DELFINGEN

Stocks

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-07-23 EDT			5-day change	1st Jan Change
29.30 ^EUR	-0.34%		-2.01%	-13.57%

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	76.17	-	-
Change	-	10.36%	-70.18%	129.76%	-13.75%	-	-
Enterprise Value (EV) ¹	116.8	276.3	185	214.3	193.8	176.2	153.5
Change	-	136.55%	-33.03%	15.82%	-9.56%	-9.08%	-12.91%
P/E	14.3x	18.7x	-294x	6.98x	5.87x	5.13x	3.96x
PBR	-	0.88x	0.26x	0.61x	-	-	-
PEG	-	-1.2x	3x	-0x	2.11x	0.4x	0.1x
Capitalization / Revenue	-	0.28x	0.09x	0.22x	0.2x	0.2x	0.18x
EV / Revenue	-	0.61x	0.44x	0.54x	0.51x	0.46x	0.36x
EV / EBITDA	-	5.64x	4.01x	3.89x	3.68x	3.35x	2.57x
EV / EBIT	-	9.83x	7.77x	7.24x	6.84x	6.17x	4.44x
EV / FCF	-	11.8x	12.4x	5.45x	16.2x	8.86x	-
FCF Yield	-	8.47%	8.05%	18.4%	6.19%	11.3%	-
Dividend per Share ²	-	1.15	0.77	1.73	2.02	2.36	-
Rate of return	-	2.33%	5.24%	5.1%	6.89%	8.05%	-
EPS ²	3.11	2.64	-0.05	4.86	4.995	5.71	7.39
Distribution rate	-	43.6%	-1,540%	35.6%	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	126	117.6	100	77.3
Reference price ²	44.50	49.30	14.70	33.90	29.30	29.30	29.30
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.($)
DELFINGEN	5.87x	0.51x	3.68x	6.89%	86.61M
SUMITOMO ELECTRIC INDUSTRIES, LTD.	22.74x	1.53x	11.85x	1.65%	47.82B
WEICHAI POWER CO., LTD.	17.36x	0.74x	5.46x	3.36%	35.97B
DENSO CORPORATION	12.39x	0.66x	5.53x	3.67%	32.74B
HYUNDAI MOBIS CO.,LTD	11.09x	0.68x	8.87x	1.33%	31.68B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.53x	2.62x	9.14x	4.12%	20.97B
MAGNA INTERNATIONAL INC.	10.85x	0.51x	4.97x	3.01%	17.89B
CONTINENTAL AG	11.58x	1.02x	5.82x	4.34%	15.75B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	27.87x	1.11x	11.57x	0.59%	15.81B
BORGWARNER INC.	12.83x	1.01x	6.71x	1.04%	13.2B
Average	14.71x	1.04x	7.36x	3%	23.19B
Weighted average by Cap.	16.21x	1.10x	8.06x	2.56%