Valuation HEXAOM Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart Other stock markets 15:56:34 2026-07-17 EDT			5-day change	1st Jan Change
28.80 ^EUR	0.00%		-0.69%	-9.72%

05-11	Hexaom S.A. Provides Earnings Guidance for the Year 2026	CI
05-11	Hexaom S.A. Reports Unaudited Consolidated Revenue Results for the First Quarter of 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	253.3	127.3	133.6	180.9	222.7	199.4	-	-
Change	-	-49.74%	4.92%	35.42%	23.11%	-10.46%	-	-
Enterprise Value (EV) ¹	196	85.04	52.59	96.65	161.1	123.9	99.78	199.4
Change	-	-56.62%	-38.16%	83.79%	66.67%	-23.1%	-19.45%	99.87%
P/E	11.7x	-3.88x	4.07x	12.8x	15.9x	8.81x	6.25x	5.75x
PBR	1.11x	0.68x	0.63x	0.79x	0.94x	0.76x	0.7x	-
PEG	-	0x	-0x	-0.2x	-16.38x	0.1x	0.2x	0.66x
Capitalization / Revenue	0.25x	0.12x	0.13x	0.25x	0.36x	0.27x	0.24x	0.22x
EV / Revenue	0.2x	0.08x	0.05x	0.13x	0.26x	0.17x	0.12x	0.22x
EV / EBITDA	3.78x	3.43x	0.96x	2.7x	4.19x	2.28x	1.56x	2.98x
EV / EBIT	6.13x	43.7x	1.37x	4.81x	6.39x	3.27x	2.07x	3.94x
EV / FCF	7.58x	13.7x	1.45x	9.09x	13.2x	6.53x	2.97x	5.19x
FCF Yield	13.2%	7.31%	68.8%	11%	7.56%	15.3%	33.7%	19.3%
Dividend per Share ²	1.41	-	-	0.49	0.8	1.488	1.81	2.02
Rate of return	3.81%	-	-	1.86%	2.46%	5.11%	6.22%	6.94%
EPS ²	3.15	-4.8	4.79	2.06	2.04	3.303	4.655	5.06
Distribution rate	44.8%	-	-	23.8%	39.2%	45.1%	38.9%	39.9%
Net sales ¹	996.6	1,060	1,024	728.5	616.2	743.4	842.8	924
EBITDA ¹	51.79	24.76	54.71	35.79	38.45	54.39	64.07	66.9
EBIT ¹	32	1.947	38.4	20.1	25.2	37.9	48.28	50.6
Net income ¹	22.7	-32.87	32.83	14.13	13.98	25.77	35.07	35.9
Net Debt ¹	-57.31	-42.29	-81.01	-84.26	-61.63	-75.55	-99.65	-
Reference price ²	37.00	18.60	19.50	26.40	32.50	29.10	29.10	29.10
Nbr of stocks (in thousands)	6,846	6,846	6,851	6,853	6,853	6,853	-	-
Announcement Date	3/23/22	4/28/23	3/22/24	3/27/25	3/26/26	-	-	-

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.($)
LENNAR CORPORATION	15.21x	0.7x	10.24x	2.38%	20.16B
NVR, INC.	18.02x	1.85x	12.6x	-.--%	17.52B
MERITAGE HOMES CORPORATION	14.91x	1.13x	12.35x	2.59%	4.95B
M/I HOMES, INC.	11.96x	-	-	-	3.83B
DREAM FINDERS HOMES, INC.	11.82x	-	-	-	1.45B
HOVNANIAN ENTERPRISES, INC.	104.52x	-	-	-	744M
SMITH DOUGLAS HOMES CORP.	30.73x	-	-	-.--%	129M
HUSCOMPAGNIET A/S	-14.9x	0.3x	10.06x	-.--%	106M
Average	24.03x	0.99x	11.31x	0.99%	6.11B
Weighted average by Cap.	17.17x	1.22x	11.45x	1.42%