|
Market Closed -
Xetra
11:35:03 2026-10-16 EDT
|
5-day change | 1st Jan Change | ||
| 22.25 EUR | +1.60% |
|
+5.45% | +45.42% |
| 10-16 | SAF-Holland SE : Deutsche Bank reiterates its Neutral rating | ZD |
| 09-30 | SAF-Holland SE : Receives a Buy rating from Berenberg | ZD |
Company Valuation: SAF-Holland SE
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 | 987.6 | - | - |
| Change | - | -28.33% | 72.43% | -2.76% | 2.68% | 43.35% | - | - |
| Enterprise Value (EV) 1 | 756.4 | 910.7 | 1,140 | 1,144 | 1,194 | 1,412 | 1,349 | 1,299 |
| Change | - | 20.41% | 25.19% | 0.37% | 4.35% | 18.21% | -4.46% | -3.68% |
| P/E | 15.2x | 6.53x | 8.64x | 8.69x | 13.7x | 13.5x | 11.4x | 10.4x |
| PBR | 1.51x | 0.91x | 1.46x | 1.28x | 1.41x | 1.87x | 1.72x | 1.6x |
| PEG | - | 0.1x | 0.3x | -2.55x | -0.4x | 0.3x | 0.7x | 1x |
| Capitalization / Revenue | 0.45x | 0.26x | 0.33x | 0.36x | 0.4x | 0.54x | 0.51x | 0.5x |
| EV / Revenue | 0.61x | 0.58x | 0.54x | 0.61x | 0.69x | 0.78x | 0.7x | 0.65x |
| EV / EBITDA | 5.73x | 5.6x | 4.32x | 4.44x | 5.17x | 5.98x | 5.24x | 4.72x |
| EV / EBIT | 8.12x | 7.31x | 5.64x | 6.01x | 7.28x | 8.16x | 7.1x | 6.55x |
| EV / FCF | 50.4x | 7.77x | 8.08x | 7.99x | 11x | 17x | 13.5x | 12.7x |
| FCF Yield | 1.98% | 12.9% | 12.4% | 12.5% | 9.07% | 5.88% | 7.43% | 7.9% |
| Dividend per Share 2 | 0.35 | 0.6 | 0.85 | 0.85 | 0.65 | 0.8486 | 0.9895 | 1.047 |
| Rate of return | 2.85% | 6.81% | 5.59% | 5.75% | 4.25% | 3.81% | 4.45% | 4.7% |
| EPS 2 | 0.81 | 1.35 | 1.76 | 1.7 | 1.12 | 1.654 | 1.944 | 2.15 |
| Distribution rate | 43.2% | 44.4% | 48.3% | 50% | 58% | 51.3% | 50.9% | 48.7% |
| Net sales 1 | 1,247 | 1,565 | 2,106 | 1,877 | 1,734 | 1,813 | 1,922 | 1,986 |
| EBITDA 1 | 132.1 | 162.7 | 264.1 | 258 | 231.1 | 236.1 | 257.5 | 275 |
| EBIT 1 | 93.13 | 124.6 | 202.1 | 190.4 | 164 | 173.1 | 189.9 | 198.3 |
| Net income 1 | 36.74 | 61.08 | 79.93 | 77.35 | 50.95 | 75.2 | 88.02 | 97.09 |
| Net Debt 1 | 198 | 510.6 | 450.2 | 473.5 | 505.3 | 424.1 | 361.1 | 311.4 |
| Reference price 2 | 12.30 | 8.82 | 15.20 | 14.78 | 15.30 | 22.25 | 22.25 | 22.25 |
| Nbr of stocks (in thousands) | 45,394 | 45,394 | 45,394 | 45,394 | 45,028 | 44,386 | - | - |
| Announcement Date | 3/17/22 | 3/30/23 | 3/14/24 | 3/21/25 | 3/18/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.24x | 0.77x | 5.91x | 3.87% | 1.09B | |
| 18.72x | 2.04x | 11.19x | 1.57% | 73.34B | |
| 18.1x | 1.24x | 9.58x | 2.06% | 41.58B | |
| 12.36x | 0.52x | 3.78x | 4.67% | 27.39B | |
| 11.97x | 0.56x | 4.91x | 3.98% | 29.25B | |
| 7.35x | 0.43x | 5.54x | 2.05% | 22.2B | |
| 14.64x | 2.65x | 9.11x | 4.16% | 20.61B | |
| 20.84x | 0.91x | 10.89x | 3.18% | 18.41B | |
| 29.64x | 1.18x | 12.45x | 0.62% | 17.84B | |
| 10.66x | 0.5x | 4.87x | 2.99% | 17.59B | |
| Average | 15.75x | 1.08x | 7.82x | 2.92% | 26.93B | |
| Weighted average by Cap. | 16.32x | 1.28x | 8.51x | 2.61% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- SFQ Stock
- Valuation SAF-Holland SE
Select your edition
All financial news and data tailored to specific country editions
