|
Market Closed -
Euronext Paris
11:55:00 2026-11-02 EST
|
5-day change | 1st Jan Change | ||
| 22.00 EUR | 0.00% |
|
+12.82% | -55.38% |
| 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 | 157.6 | - | - |
| Change | - | -23.19% | 7.25% | -27.9% | -11.66% | -55.37% | - | - |
| Enterprise Value (EV) 1 | 792.8 | 717.7 | 709.6 | 556.6 | 523.3 | 338.2 | 326.1 | 311.2 |
| Change | - | -9.48% | -1.12% | -21.56% | -6% | -35.37% | -3.56% | -4.57% |
| P/E | 20.8x | 15.3x | 14.6x | 12.8x | 13x | 5.9x | 5.07x | 4.62x |
| PBR | 3.45x | 2.33x | 2.29x | 1.47x | - | - | - | - |
| PEG | - | 3.65x | 1.2x | -0.7x | -1x | -3.02x | 0.3x | 0.47x |
| Capitalization / Revenue | 1.96x | 1.23x | 1.32x | 1x | 0.91x | 0.39x | 0.38x | 0.37x |
| EV / Revenue | 2.3x | 1.71x | 1.69x | 1.39x | 1.34x | 0.84x | 0.79x | 0.73x |
| EV / EBITDA | 15.8x | 12x | 11.2x | 9.95x | 10x | 6.78x | 5.83x | 5.17x |
| EV / EBIT | 16.5x | 13.7x | 12.6x | 11.3x | 11.8x | 7.73x | 6.59x | 5.81x |
| EV / FCF | 28.4x | 53.4x | 10.9x | 19.2x | 13.4x | 10.1x | 9.61x | 8.29x |
| FCF Yield | 3.52% | 1.87% | 9.14% | 5.22% | 7.49% | 9.94% | 10.4% | 12.1% |
| 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% | 3.86% | 4.39% | 4.91% |
| 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 | 22.00 | 22.00 | 22.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 5.9x | 0.84x | 6.78x | 3.86% | 176M | |
| 17.57x | 2.66x | 8.91x | 3.34% | 213B | |
| 29.74x | 7.34x | 16.29x | 1.43% | 151B | |
| 24.08x | 3.84x | 13.5x | 2.39% | 118B | |
| 61.35x | 4.44x | 40.68x | 0.42% | 41.59B | |
| 11.65x | 1.72x | 5.9x | 3.97% | 26.5B | |
| 21.16x | 2.8x | 14.21x | 1% | 23.41B | |
| 10.24x | 1.18x | 7.6x | 7.16% | 13.85B | |
| 18.48x | 3.51x | 8.76x | 3.17% | 13.1B | |
| Average | 22.24x | 3.15x | 13.63x | 2.97% | 66.82B | |
| Weighted average by Cap. | 24.67x | 4.14x | 13.91x | 2.49% |
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
