Valuation SAF-Holland SE OTC Markets

Stocks

Delayed OTC Markets Other stock markets 10:18:40 2026-01-21 EST			5-day change	1st Jan Change
18.86 ^USD	+3.26%		-.--%	+3.26%

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	928.7	-	-
Change	-	-28.33%	72.43%	-2.76%	2.68%	34.8%	-	-
Enterprise Value (EV) ¹	756.4	910.7	1,140	1,144	1,194	1,348	1,279	1,216
Change	-	20.41%	25.19%	0.37%	4.35%	12.92%	-5.15%	-4.96%
P/E	15.2x	6.53x	8.64x	8.69x	13.7x	12.9x	10.8x	9.9x
PBR	1.51x	0.91x	1.46x	1.28x	1.41x	1.73x	1.58x	1.48x
PEG	-	0.1x	0.3x	-2.55x	-0.4x	0.3x	0.5x	1.11x
Capitalization / Revenue	0.45x	0.26x	0.33x	0.36x	0.4x	0.51x	0.49x	0.47x
EV / Revenue	0.61x	0.58x	0.54x	0.61x	0.69x	0.75x	0.67x	0.61x
EV / EBITDA	5.73x	5.6x	4.32x	4.44x	5.17x	5.75x	5.01x	4.47x
EV / EBIT	8.12x	7.31x	5.64x	6.01x	7.28x	7.82x	6.78x	6.18x
EV / FCF	50.4x	7.77x	8.08x	7.99x	11x	17.3x	13.6x	13.1x
FCF Yield	1.98%	12.9%	12.4%	12.5%	9.07%	5.8%	7.35%	7.66%
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%	3.97%	4.73%	4.93%
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	20.65	20.65	20.65
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	9.27x	1.11x	6.07x	3.77%	4.28B
STANLEY ELECTRIC CO., LTD.	12.04x	0.48x	2.94x	3.3%	2.75B
ASAHI INDIA GLASS LIMITED	62.31x	-	-	0.34%	2.34B
OPMOBILITY SE	9.09x	0.32x	3.27x	4.24%	2.26B
MARCOPOLO S.A.	5.86x	0.93x	5.1x	7.47%	1.4B
Average	19.71x	0.71x	4.34x	3.82%	2.6B
Weighted average by Cap.	18.97x	0.76x	4.55x	3.53%