|
Real-time
Euronext Paris
06:21:18 2026-10-02 EDT
|
5-day change | 1st Jan Change | ||
| 26.30 EUR | -1.13% |
|
-6.07% | -46.65% |
| 08-31 | Delta Plus Group Reports Earnings Results for the Half Year Ended June 30, 2026 | CI |
| 05-12 | Delta Plus Group Q1 revenue EUR 95.6 mln | RE |
Company Valuation: Delta Plus Group
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 672.9 | 516.9 | 554.3 | 399.6 | 353.1 | 190.5 | - | - |
| Change | - | -23.19% | 7.25% | -27.9% | -11.66% | -46.03% | - | - |
| Enterprise Value (EV) 1 | 792.8 | 717.7 | 709.6 | 556.6 | 523.3 | 371.1 | 359.1 | 344.2 |
| Change | - | -9.48% | -1.12% | -21.56% | -6% | -29.07% | -3.25% | -4.15% |
| P/E | 20.8x | 15.3x | 14.6x | 12.8x | 13x | 7.14x | 6.14x | 5.59x |
| PBR | 3.45x | 2.33x | 2.29x | 1.47x | - | - | - | - |
| PEG | - | 3.65x | 1.2x | -0.7x | -1x | -3.66x | 0.4x | 0.57x |
| Capitalization / Revenue | 1.96x | 1.23x | 1.32x | 1x | 0.91x | 0.47x | 0.46x | 0.45x |
| EV / Revenue | 2.3x | 1.71x | 1.69x | 1.39x | 1.34x | 0.92x | 0.87x | 0.81x |
| EV / EBITDA | 15.8x | 12x | 11.2x | 9.95x | 10x | 7.44x | 6.42x | 5.72x |
| EV / EBIT | 16.5x | 13.7x | 12.6x | 11.3x | 11.8x | 8.49x | 7.25x | 6.42x |
| EV / FCF | 28.4x | 53.4x | 10.9x | 19.2x | 13.4x | 11x | 10.6x | 9.17x |
| FCF Yield | 3.52% | 1.87% | 9.14% | 5.22% | 7.49% | 9.05% | 9.45% | 10.9% |
| Dividend per Share 2 | 1.1 | 1.1 | 1.25 | 1.05 | 0.75 | 0.85 | 0.965 | 1.08 |
| Rate of return | 1.17% | 1.52% | 1.61% | 1.88% | 1.52% | 3.2% | 3.63% | 4.06% |
| EPS 2 | 4.53 | 4.72 | 5.3 | 4.343 | 3.8 | 3.726 | 4.335 | 4.76 |
| Distribution rate | 24.3% | 23.3% | 23.6% | 24.2% | 19.7% | 22.8% | 22.3% | 22.7% |
| Net sales 1 | 344.2 | 420.2 | 420.6 | 400.1 | 389.6 | 401.9 | 413.4 | 426.8 |
| EBITDA 1 | 50.33 | 60.06 | 63.23 | 55.95 | 52.16 | 49.9 | 55.9 | 60.2 |
| EBIT 1 | 48.1 | 52.4 | 56.3 | 49.2 | 44.4 | 43.73 | 49.5 | 53.6 |
| Net income 1 | 32.4 | 33.8 | 38 | 31.1 | 27.2 | 27.15 | 31.3 | 34.65 |
| Net Debt 1 | 119.9 | 200.8 | 155.3 | 157 | 170.2 | 180.6 | 168.6 | 153.6 |
| Reference price 2 | 94.00 | 72.20 | 77.40 | 55.80 | 49.30 | 26.60 | 26.60 | 26.60 |
| Nbr of stocks (in thousands) | 7,159 | 7,159 | 7,162 | 7,162 | 7,161 | 7,163 | - | - |
| Announcement Date | 4/4/22 | 4/3/23 | 4/2/24 | 4/2/25 | 4/1/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.14x | 0.92x | 7.44x | 3.2% | 215M | |
| 17.07x | 2.58x | 8.55x | 3.45% | 211B | |
| 29.62x | 7.34x | 16.22x | 1.53% | 153B | |
| 24.7x | 3.95x | 13.93x | 2.33% | 123B | |
| 63.2x | 4.51x | 42.06x | 0.41% | 41.82B | |
| 11.59x | 1.75x | 6.02x | 3.99% | 26.29B | |
| 19.62x | 2.57x | 13.06x | 1.06% | 21.61B | |
| 18.37x | 3.5x | 8.65x | 3.17% | 13.29B | |
| 10.43x | 1.18x | 7.68x | 7.01% | 13.78B | |
| Average | 22.41x | 3.15x | 13.73x | 2.91% | 67.08B | |
| Weighted average by Cap. | 24.73x | 4.16x | 13.95x | 2.54% |
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
- Stock Market
- Stocks
- ALDLT Stock
- Valuation Delta Plus Group
Select your edition
All financial news and data tailored to specific country editions
