Valuation DEME Group NV

Stocks

Real-time Euronext Bruxelles 07:50:24 2026-10-07 EDT			5-day change	1st Jan Change
169.20 ^EUR	-0.24%		-1.97%	+21.03%

08-26	DEME Group NV Reports Earnings Results for the Half Year Ended June 30, 2026	CI
08-26	DEME Group NV, H1 2026 Earnings Call, Aug 26, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,139	2,820	3,488	3,530	4,274	-	-
Change	-	-10.16%	23.7%	1.18%	21.08%	-	-
Enterprise Value (EV) ¹	3,660	3,332	3,397	3,921	4,445	4,184	3,869
Change	-	-8.96%	1.95%	15.42%	13.35%	-5.87%	-7.53%
P/E	27.9x	17.3x	12.1x	10.2x	11.3x	12.8x	12.3x
PBR	1.79x	1.48x	1.64x	1.49x	1.63x	1.51x	1.4x
PEG	-0.3x	0.4x	0.2x	0.5x	1.18x	-1.1x	3.48x
Capitalization / Revenue	1.18x	0.86x	0.85x	0.85x	1.01x	1.02x	0.99x
EV / Revenue	1.38x	1.01x	0.83x	0.94x	1.05x	1x	0.89x
EV / EBITDA	7.72x	5.59x	4.45x	4.21x	4.73x	4.5x	4.14x
EV / EBIT	23.6x	13.8x	9.61x	9.06x	9.85x	10x	9.28x
EV / FCF	-77x	60.9x	4.66x	11.5x	9.78x	12.2x	8.99x
FCF Yield	-1.3%	1.64%	21.4%	8.72%	10.2%	8.17%	11.1%
Dividend per Share ²	1.5	2.1	3.8	4.5	4.934	4.422	4.372
Rate of return	1.21%	1.89%	2.76%	3.22%	2.91%	2.61%	2.58%
EPS ²	4.45	6.43	11.4	13.72	15.03	13.27	13.74
Distribution rate	33.7%	32.7%	33.3%	32.8%	32.8%	33.3%	31.8%
Net sales ¹	2,655	3,285	4,101	4,155	4,237	4,188	4,339
EBITDA ¹	474	596.5	764.2	930.5	939.4	930.6	934.5
EBIT ¹	155	241.3	353.6	432.8	451.4	417.6	416.7
Net income ¹	113	162.8	288.2	346.3	380.8	352	355.7
Net Debt ¹	521	512.2	-91.08	391.3	171	-89.88	-404.9
Reference price ²	124.00	111.40	137.80	139.80	169.60	169.60	169.60
Nbr of stocks (in thousands)	25,314	25,314	25,314	25,248	25,198	-	-
Announcement Date	2/27/23	2/28/24	2/26/25	2/26/26	-	-	-

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.($)
DEME GROUP NV	11.28x	1.05x	4.73x	2.91%	4.81B
QUANTA SERVICES, INC.	62.08x	2.85x	27.23x	0.06%	108B
VINCI	12.02x	1.04x	5.67x	4.86%	68.2B
COMFORT SYSTEMS USA, INC.	37.43x	4.73x	25.65x	0.18%	63.88B
LARSEN & TOUBRO LIMITED	25.45x	1.96x	19.32x	1.16%	53.84B
FERROVIAL N.V.	47.41x	3.83x	24.22x	2.04%	37.03B
EMCOR GROUP, INC.	25.17x	1.72x	15.89x	0.18%	36.37B
HOCHTIEF AG	28.48x	0.71x	11.69x	2.18%	34.96B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	22.83x	0.43x	6.8x	2.71%	28.81B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.01x	0.31x	5.98x	5.63%	26.75B
Average	27.72x	1.86x	14.72x	2.19%	46.28B
Weighted average by Cap.	34.16x	2.25x	17.88x	1.76%