Valuation HERIGE Börse Stuttgart

Stocks

Delayed Börse Stuttgart Other stock markets 08:33:02 2026-07-22 EDT			5-day change	1st Jan Change
21.10 ^EUR	+1.93%		-0.48%	-4.61%

06-15	Herige Plans Acquisition in Loire-Atlantique
06-04	Herige appoints François Bourgoin to lead its Atlantem subsidiary

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	129.6	93.11	94.42	68.42	63.95	60.96	-	-
Change	-	-28.14%	1.41%	-27.53%	-6.54%	-4.68%	-	-
Enterprise Value (EV) ¹	210.1	237.9	250.5	78.83	63.95	91.96	88.36	83.66
Change	-	13.25%	5.3%	-68.53%	-18.88%	43.8%	-3.91%	-5.32%
P/E	6.77x	4.26x	10.2x	6.22x	-8.23x	7.99x	5.98x	5.41x
PBR	1.05x	0.67x	0.71x	0.47x	-	0.4x	0.38x	0.36x
PEG	-	0.3x	-0.2x	0.3x	0x	-0x	0.2x	0.5x
Capitalization / Revenue	0.18x	0.12x	0.11x	0.17x	-	0.15x	0.15x	0.14x
EV / Revenue	0.3x	0.3x	0.3x	0.19x	-	0.23x	0.21x	0.19x
EV / EBITDA	4.48x	4.29x	5.35x	4.04x	-	3.63x	3.02x	2.67x
EV / EBIT	6.73x	6.4x	9.79x	40.6x	-	7.54x	5.7x	4.95x
EV / FCF	-9.8x	132x	-32.2x	8.36x	-	-54.1x	17.3x	12.5x
FCF Yield	-10.2%	0.76%	-3.1%	12%	-	-1.85%	5.77%	8.01%
Dividend per Share ²	1.8	1.8	1.9	-	-	0.5	0.7	1
Rate of return	3.96%	5.52%	5.76%	-	-	2.35%	3.29%	4.69%
EPS ²	6.72	7.66	3.23	3.81	-2.71	2.665	3.56	3.94
Distribution rate	26.8%	23.5%	58.8%	-	-	18.8%	19.7%	25.4%
Net sales ¹	712	792.9	835.6	406.1	-	403	420	433
EBITDA ¹	46.9	55.5	46.8	19.5	-	25.3	29.3	31.3
EBIT ¹	31.2	37.2	25.6	1.94	-	12.2	15.5	16.9
Net income ¹	19.1	21.9	9.3	10.93	-	7.6	10.2	11.3
Net Debt ¹	80.5	144.8	156.1	10.4	-	31	27.4	22.7
Reference price ²	45.50	32.60	33.00	23.70	22.30	21.30	21.30	21.30
Nbr of stocks (in thousands)	2,848	2,856	2,861	2,887	2,868	2,862	-	-
Announcement Date	3/29/22	3/28/23	4/2/24	3/25/25	4/1/26	-	-	-

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.($)
THE HOME DEPOT, INC.	22.97x	2.24x	15.05x	2.8%	331B
LOWE'S COMPANIES, INC.	16.94x	1.62x	11.58x	2.4%	114B
KINGFISHER PLC	12.02x	0.52x	4.98x	4.25%	6.53B
MR D.I.Y. GROUP (M)	22.29x	2.88x	11.45x	4.9%	3.8B
CLAS OHLSON AB	18.54x	1.84x	11.14x	2.94%	2.6B
HOME PRODUCT CENTER	14.36x	1.54x	8.77x	5.84%	2.55B
EASYHOME NEW RETAIL GROUP CORPORATION LIMITED	13.03x	-	-	-	1.97B
HORNBACH HOLDING AG & CO. KGAA	8.51x	0.39x	4.78x	3.11%	1.46B
Average	16.08x	1.57x	9.68x	3.75%	57.96B
Weighted average by Cap.	21.16x	2.06x	13.93x	2.76%