Valuation STEICO SE London S.E.

Stocks

Real-time Estimate Tradegate 11:03:20 2026-09-23 EDT			5-day change	1st Jan Change
18.43 ^EUR	-14.87%		+17.28%	+2.19%

09-16	Steico Se Announces Appointment of Piotr Dziergas as Managing Director and Chief Operating Officer	CI
08-12	Steico CEO to Leave by August-end; COO Named as Successor	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,583	607.7	473.9	252.1	297.2	256.3	-	-
Change	-	-61.61%	-22.02%	-46.81%	17.88%	-13.74%	-	-
Enterprise Value (EV) ¹	1,671	725.7	632.7	388.1	394.4	348.2	334.3	315.7
Change	-	-56.57%	-12.81%	-38.66%	1.63%	-11.73%	-4%	-5.55%
P/E	32.9x	12.7x	28.1x	13x	16.6x	16.7x	12.1x	9.97x
PBR	6.75x	2.23x	1.51x	0.74x	0.82x	0.68x	0.65x	0.62x
PEG	-	-20.2x	-0.4x	0.9x	-2.23x	-1.2x	0.3x	0.5x
Capitalization / Revenue	4.08x	1.37x	1.3x	0.67x	0.78x	0.65x	0.62x	0.58x
EV / Revenue	4.31x	1.63x	1.73x	1.03x	1.03x	0.88x	0.81x	0.72x
EV / EBITDA	18.3x	8.06x	11x	4.86x	5.81x	5.36x	4.63x	3.96x
EV / EBIT	24.7x	11.1x	20.8x	10.8x	11x	10.6x	8.42x	6.96x
EV / FCF	97.3x	-38.1x	-19.3x	13.2x	10.4x	22.4x	19x	13.4x
FCF Yield	1.03%	-2.62%	-5.18%	7.59%	9.61%	4.47%	5.26%	7.49%
Dividend per Share ²	0.4	0.4	-	0.2	0.2	0.23	0.35	0.4
Rate of return	0.36%	0.93%	-	1.12%	0.95%	1.26%	1.92%	2.2%
EPS ²	3.42	3.398	1.199	1.372	1.27	1.09	1.51	1.825
Distribution rate	11.7%	11.8%	-	14.6%	15.7%	21.1%	23.2%	21.9%
Net sales ¹	388.2	445.2	365.3	376.3	382.9	395	414.6	440.1
EBITDA ¹	91.3	90	57.7	79.8	67.9	65	72.27	79.77
EBIT ¹	67.61	65.2	30.38	36.03	35.87	32.87	39.7	45.33
Net income ¹	48.16	47.86	16.88	19.32	17.85	17.23	22.5	26.5
Net Debt ¹	88.23	118	158.8	136	97.28	91.87	77.93	59.37
Reference price ²	112.40	43.15	33.65	17.90	21.10	18.20	18.20	18.20
Nbr of stocks (in thousands)	14,083	14,083	14,083	14,083	14,083	14,083	-	-
Announcement Date	5/2/22	5/14/23	5/2/24	5/7/25	4/28/26	-	-	-

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.($)
LOUISIANA-PACIFIC CORPORATION	67.52x	2x	18.11x	1.73%	4.76B
STELLA-JONES INC.	14.04x	1.44x	8.64x	1.94%	2.72B
CENTURY PLYBOARDS (INDIA) LIMITED	36.7x	2.63x	19.56x	0.21%	1.61B
DEHUA TB NEW DECORATION MATERIAL CO.,LTD	12.06x	-	-	-	1.39B
CORTICEIRA AMORIM, SGPS, S.A.	16.62x	1.18x	6.99x	4.99%	1.06B
DEXCO S.A.	13.93x	1.2x	5.23x	2.62%	1.01B
OENEO	21.81x	2.24x	10.44x	3.82%	657M
Average	26.10x	1.78x	11.49x	2.55%	1.89B
Weighted average by Cap.	36.45x	1.83x	13.60x	2.06%