Valuation SAF-Holland SE BOERSE MUENCHEN

Stocks

Market Closed - BOERSE MUENCHEN Other stock markets 16:43:18 2026-07-17 EDT			5-day change	1st Jan Change
20.35 ^EUR	-1.21%		+2.06%	+33.53%

06-24	SAF-HOLLAND : Warburg Research maintains a Buy rating	ZD
06-22	SAF-HOLLAND : Warburg Research reiterates its Buy rating	ZD

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	558.3	400.2	690	670.9	688.9	908.6	-	-
Change	-	-28.33%	72.43%	-2.76%	2.68%	31.88%	-	-
Enterprise Value (EV) ¹	756.4	910.7	1,140	1,144	1,194	1,328	1,259	1,196
Change	-	20.41%	25.19%	0.37%	4.35%	11.24%	-5.23%	-5.04%
P/E	15.2x	6.53x	8.64x	8.69x	13.7x	12.8x	10.6x	9.75x
PBR	1.51x	0.91x	1.46x	1.28x	1.41x	1.7x	1.56x	1.46x
PEG	-	0.1x	0.3x	-2.55x	-0.4x	0.3x	0.5x	1.1x
Capitalization / Revenue	0.45x	0.26x	0.33x	0.36x	0.4x	0.5x	0.47x	0.46x
EV / Revenue	0.61x	0.58x	0.54x	0.61x	0.69x	0.73x	0.66x	0.6x
EV / EBITDA	5.73x	5.6x	4.32x	4.44x	5.17x	5.66x	4.93x	4.4x
EV / EBIT	8.12x	7.31x	5.64x	6.01x	7.28x	7.7x	6.67x	6.08x
EV / FCF	50.4x	7.77x	8.08x	7.99x	11x	17x	13.4x	12.8x
FCF Yield	1.98%	12.9%	12.4%	12.5%	9.07%	5.88%	7.47%	7.79%
Dividend per Share ²	0.35	0.6	0.85	0.85	0.65	0.8197	0.9776	1.018
Rate of return	2.85%	6.81%	5.59%	5.75%	4.25%	4.03%	4.8%	5%
EPS ²	0.81	1.35	1.76	1.7	1.12	1.595	1.916	2.086
Distribution rate	43.2%	44.4%	48.3%	50%	58%	51.4%	51%	48.8%
Net sales ¹	1,247	1,565	2,106	1,877	1,734	1,808	1,915	1,977
EBITDA ¹	132.1	162.7	264.1	258	231.1	234.5	255.4	271.9
EBIT ¹	93.13	124.6	202.1	190.4	164	172.5	188.7	196.6
Net income ¹	36.74	61.08	79.93	77.35	50.95	73.49	88.41	95.98
Net Debt ¹	198	510.6	450.2	473.5	505.3	419.8	350.4	287
Reference price ²	12.30	8.82	15.20	14.78	15.30	20.35	20.35	20.35
Nbr of stocks (in thousands)	45,394	45,394	45,394	45,394	45,028	44,647	-	-
Announcement Date	3/17/22	3/30/23	3/14/24	3/21/25	3/18/26	-	-	-

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.($)
MINTH GROUP LIMITED	8.46x	1.03x	5.61x	4.12%	3.91B
STANLEY ELECTRIC CO., LTD.	11.71x	0.46x	2.82x	3.39%	2.65B
ASAHI INDIA GLASS LIMITED	63.03x	-	-	0.34%	2.34B
OPMOBILITY SE	8.63x	0.31x	3.17x	4.46%	2.14B
MARCOPOLO S.A.	5.15x	0.83x	4.61x	8.49%	1.24B
Average	19.39x	0.66x	4.05x	4.16%	2.46B
Weighted average by Cap.	19.24x	0.70x	4.21x	3.74%