Valuation SAF-Holland SE

Equities

Real-time Estimate Tradegate Other stock markets 10:14:30 2026-02-16 EST			5-day change	1st Jan Change
18.73 ^EUR	-0.37%		+1.96%	+22.35%

02-03	SAF-HOLLAND : Gets a Buy rating from Warburg Research	ZD
01-19	SAF-HOLLAND : Warburg Research gives a Buy rating	ZD

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	508.4	558.3	400.2	690	670.9	844.1	844.1	-
Change	-	9.82%	-28.33%	72.43%	-2.76%	25.81%	0%	-
Enterprise Value (EV) ¹	705.1	756.4	910.7	1,140	1,144	1,258	1,224	1,166
Change	-	7.27%	20.41%	25.19%	0.37%	9.97%	-2.73%	-4.78%
P/E ratio	37.3x	15.2x	6.53x	8.64x	8.69x	16.1x	11.3x	9.58x
PBR	1.71x	1.51x	0.91x	1.46x	1.28x	1.57x	1.43x	1.32x
PEG	-	0x	0.1x	0.3x	-2.55x	-0.5x	0.3x	0.5x
Capitalization / Revenue	0.53x	0.45x	0.26x	0.33x	0.36x	0.49x	0.46x	0.44x
EV / Revenue	0.73x	0.61x	0.58x	0.54x	0.61x	0.73x	0.67x	0.6x
EV / EBITDA	7.19x	5.73x	5.6x	4.32x	4.44x	5.89x	5.22x	4.57x
EV / EBIT	12x	8.12x	7.31x	5.64x	6.01x	7.84x	6.99x	6.07x
EV / FCF	6.21x	50.4x	7.77x	8.08x	7.99x	16.9x	15.2x	12.3x
FCF Yield	16.1%	1.98%	12.9%	12.4%	12.5%	5.91%	6.58%	8.14%
Dividend per Share ²	-	0.35	0.6	0.85	0.85	0.6126	0.8085	0.9419
Rate of return	-	2.85%	6.81%	5.59%	5.75%	3.26%	4.3%	5.01%
EPS ²	0.3	0.81	1.35	1.76	1.7	1.169	1.663	1.963
Distribution rate	-	43.2%	44.4%	48.3%	50%	52.4%	48.6%	48%
Net sales ¹	959.5	1,247	1,565	2,106	1,877	1,725	1,816	1,930
EBITDA ¹	98.13	132.1	162.7	264.1	258	213.7	234.7	255.2
EBIT ¹	58.8	93.13	124.6	202.1	190.4	160.6	175.2	191.9
Net income ¹	13.8	36.74	61.08	79.93	77.35	49.73	73.81	85.61
Net Debt ¹	196.7	198	510.6	450.2	473.5	414.4	380.1	321.6
Reference price ²	11.20	12.30	8.82	15.20	14.78	18.80	18.80	18.80
Nbr of stocks (in thousands)	45,394	45,394	45,394	45,394	45,394	44,897	44,897	-
Announcement Date	3/25/21	3/17/22	3/30/23	3/14/24	3/21/25	-	-	-

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.($)
SAF-HOLLAND SE	16.08x	0.73x	5.89x	3.26%	1B
MINTH GROUP LIMITED	15.92x	1.84x	9.64x	1.86%	6.5B
HUADA AUTOMOTIVE TECHNOLOGY CORP.,LTD	35.91x	-	-	-	3.35B
OPMOBILITY SE	13.57x	0.38x	3.98x	3.05%	2.86B
ASAHI INDIA GLASS LIMITED	68.44x	-	-	0.31%	2.7B
STANLEY ELECTRIC CO., LTD.	13.48x	0.18x	1x	3.1%	1.99B
MARCOPOLO S.A.	6.32x	0.97x	5.72x	13.64%	1.47B
Average	24.24x	0.82x	5.25x	4.21%	2.84B
Weighted average by Cap.	25.13x	1.13x	6.53x	3.1%