Valuation Delignit AG

Stocks

Market Closed - Xetra Other stock markets 03:02:37 2026-08-07 EDT			Pre-market 01:51:01
2.320 ^EUR	-4.13%		2.410	+3.88%

07-22	Thanks to Friedrich Vorwerk: holding company MBB raises annual target	DP
07-16	Delignit Extends Lease for Bellotti Unit Until January 2027	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	77.02	56.54	40.76	23.15	23.56	23.76	-	-
Change	-	-26.6%	-27.92%	-43.2%	1.77%	0.87%	-	-
Enterprise Value (EV) ¹	83.45	61.62	34.84	16.05	16.03	13.7	13.76	13.29
Change	-	-26.17%	-43.46%	-53.93%	-0.16%	-14.49%	0.45%	-3.42%
P/E	32.4x	20.3x	12.4x	20.5x	12.1x	12.2x	11.3x	7.21x
PBR	-	-	1.11x	0.62x	0.62x	0.61x	0.59x	0.57x
PEG	-	1.2x	-2.11x	-0.3x	0.2x	32.19x	1.56x	0.1x
Capitalization / Revenue	1.13x	0.75x	0.47x	0.36x	0.37x	0.36x	0.34x	0.3x
EV / Revenue	1.22x	0.82x	0.4x	0.25x	0.25x	0.21x	0.2x	0.17x
EV / EBITDA	14.8x	9.41x	4.94x	4.24x	3.11x	2.84x	2.7x	1.91x
EV / EBIT	25.2x	14.9x	7.38x	10.6x	5.75x	4.9x	4.5x	2.85x
EV / FCF	-30.5x	42.3x	-	6.1x	12.8x	8.56x	11.5x	7x
FCF Yield	-3.28%	2.37%	-	16.4%	7.84%	11.7%	8.72%	14.3%
Dividend per Share ²	-	0.05	0.08	0.05	0.08	0.08	0.085	0.09
Rate of return	-	0.72%	2.01%	2.21%	3.48%	3.45%	3.66%	3.88%
EPS ²	0.29	0.34	0.32	0.11	0.19	0.1907	0.2045	0.3218
Distribution rate	-	14.7%	25%	45.5%	42.1%	41.9%	41.6%	28%
Net sales ¹	68.33	75.36	86.05	65.13	64.52	66.7	70.29	78.26
EBITDA ¹	5.641	6.55	7.055	3.784	5.153	4.817	5.097	6.952
EBIT ¹	3.315	4.136	4.72	1.512	2.789	2.794	3.056	4.658
Net income ¹	2.337	2.772	3.239	1.105	1.95	1.928	2.115	3.298
Net Debt ¹	6.43	5.078	-5.918	-7.097	-7.532	-10.06	-9.998	-10.47
Reference price ²	9.400	6.900	3.980	2.260	2.300	2.320	2.320	2.320
Nbr of stocks (in thousands)	8,194	8,194	10,240	10,242	10,242	10,242	-	-
Announcement Date	4/22/22	4/21/23	4/19/24	4/29/25	3/31/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
DELIGNIT AG	12.16x	0.21x	2.84x	3.45%	27.47M
LOUISIANA-PACIFIC CORPORATION	65.03x	2.28x	20.68x	1.49%	5.49B
STELLA-JONES INC.	15.11x	1.53x	9.15x	1.77%	3B
CENTURY PLYBOARDS (INDIA) LIMITED	60.84x	3.53x	28.43x	0.17%	1.82B
DEHUA TB NEW DECORATION MATERIAL CO.,LTD	12.14x	-	-	-	1.5B
CORTICEIRA AMORIM, SGPS, S.A.	15.98x	1.14x	6.74x	5.19%	1.03B
DEXCO S.A.	11.42x	1.14x	5.16x	1.41%	930M
OENEO	21.95x	2.26x	10.5x	3.8%	668M
Average	26.83x	1.73x	11.93x	2.47%	1.81B
Weighted average by Cap.	39.63x	2.11x	16.32x	1.78%