Company Valuation: STS Group AG

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 52.37 32.19 36.12 23.86 20.77 27.74 - -
Change - -38.55% 12.22% -33.93% -12.97% 33.54% - -
Enterprise Value (EV) 52.37 32.19 36.12 23.86 20.77 27.74 27.74 27.74
Change - -38.55% 12.22% -33.93% -12.97% 33.54% 0% 0%
P/E 27.1x -3.33x -28x -37x -40.3x 13x 7.68x 4.78x
PBR - - - - - - - -
PEG - 0x 0.3x 0.7x 2x -0x 0.1x 0.1x
Capitalization / Revenue - 0.14x 0.13x 0.08x - 0.09x 0.09x 0.09x
EV / Revenue - 0x 0x 0x - 0.09x 0.09x 0.09x
EV / EBITDA - 0x 0x 0x - 1.06x 1.03x 0.96x
EV / EBIT - -0x 0x 0x - 3.12x 2.67x 2.24x
EV / FCF - 0x 0x -0x - 3.34x 8.4x 4.14x
FCF Yield - 1.55% 53.4% -19.7% - 29.9% 11.9% 24.2%
Dividend per Share 2 - - - 0.04 - - 0.04 0.04
Rate of return - - - 1.08% - - 0.93% 0.93%
EPS 2 0.3 -1.5 -0.2 -0.1 -0.08 0.33 0.56 0.9
Distribution rate - - - -40% - - 7.14% 4.44%
Net sales 1 - 235.1 277.9 311.1 - 302 307.1 321.9
EBITDA 1 - 9.6 20.5 23 - 26.2 27 29
EBIT 1 - -6.6 6.8 7.5 - 8.9 10.4 12.4
Net income 1 1.8 -9.9 -1.2 -0.6 -0.5 2.1 3.6 5.9
Net Debt - - - - - - - -
Reference price 2 8.120 4.990 5.600 3.700 3.220 4.300 4.300 4.300
Nbr of stocks (in thousands) 6,450 6,450 6,450 6,450 6,450 6,450 - -
Announcement Date 4/6/22 4/20/23 3/28/24 3/31/25 4/16/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.03x - - - 31.16M
18.85x2.05x11.26x1.56% 73.82B
16.7x1.15x8.87x2.23% 38.36B
12.04x0.57x4.98x3.92% 29.68B
12.42x0.53x3.79x4.73% 27.72B
7.58x0.44x5.7x1.99% 23.18B
15.1x2.68x9.23x4.09% 20.85B
21.13x0.85x10.36x3.44% 17.03B
29.18x1.16x12.27x0.63% 17.56B
10.69x0.5x4.88x2.98% 17.63B
Average 15.67x 1.10x 7.93x 2.84% 26.58B
Weighted average by Cap. 16.12x 1.27x 8.38x 2.64%

Y-o-Y evolution of P/E

Valuation ratios - P/E - STS Group AG

Historical PBR trend

Valuation ratios - PBR - STS Group AG

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - STS Group AG

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - STS Group AG


Year-on-year evolution of the Yield

Valuation ratios - Yield - STS Group AG
  1. Stock Market
  2. Stocks
  3. SF3 Stock
  4. Valuation STS Group AG