Company Valuation: DNXcorp SE

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 15.99 21.28 22.66 40.38 32.46 28.8
Change - 33.04% 6.51% 78.17% -19.61% -11.28%
Enterprise Value (EV) 1 11.61 13.61 19.64 36.32 25.37 24.01
Change - 17.28% 44.3% 84.91% -30.15% -5.35%
P/E 7.09x 4.7x 5.7x 7.68x 7.07x 5.32x
PBR 1.52x 1.82x 1.55x 3.34x 2.58x 1.69x
PEG - 0x -0.5x 0.2x -0.6x 0.3x
Capitalization / Revenue 0.79x 1.02x 1.12x 1.83x 1.41x 1.19x
EV / Revenue 0.57x 0.65x 0.97x 1.65x 1.1x 0.99x
EV / EBITDA 3.67x 3.3x 3.89x 4.88x 3.49x 3.37x
EV / EBIT 3.77x 3.44x 4.03x 5.21x 3.58x 3.42x
EV / FCF 8.84x 2.72x 12.2x 5x 4.42x 12.5x
FCF Yield 11.3% 36.8% 8.16% 20% 22.6% 8%
Dividend per Share 2 - 0.94 2.5 1.75 2.5 2.5
Rate of return - 8.74% 21.8% 8.58% 15.2% 17.2%
EPS 2 1.14 2.288 2.01 2.658 2.321 2.734
Distribution rate - 41.1% 124% 65.8% 108% 91.4%
Net sales 1 20.25 20.87 20.15 22.03 23.04 24.18
EBITDA 1 3.164 4.129 5.046 7.446 7.274 7.133
EBIT 1 3.08 3.958 4.876 6.974 7.084 7.013
Net income 1 2.361 4.581 4.035 5.322 4.594 5.476
Net Debt 1 -4.388 -7.667 -3.023 -4.06 -7.093 -4.79
Reference price 2 8.08 10.75 11.45 20.40 16.40 14.55
Nbr of stocks (in thousands) 1,979 1,979 1,979 1,979 1,979 1,979
Announcement Date 5/14/21 5/1/22 6/6/23 6/27/24 6/17/25 6/13/26
1EUR in Million2EUR
Estimates

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA