Valuation DELFINGEN Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart Other stock markets 23:56:38 26/06/2026 +04			5-day change	1st Jan Change
32.20 ^EUR	+1.58%		+5.57%	-5.01%

05-06	Axa, BNP Paribas, Scor, TotalEnergies, Veolia... stocks to watch today in Paris
05-05	Bonduelle, Delfingen, Viridien... stocks to watch tomorrow in Paris

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	116.8	128.9	38.44	88.31	83.97	-	-
Change	-	10.36%	-70.18%	129.76%	-4.92%	-	-
Enterprise Value (EV) ¹	116.8	276.3	185	214.3	201.6	184	161.3
Change	-	136.55%	-33.03%	15.82%	-5.92%	-8.73%	-12.36%
P/E	14.3x	18.7x	-294x	6.98x	6.47x	5.66x	4.37x
PBR	-	0.88x	0.26x	0.61x	-	-	-
PEG	-	-1.2x	3x	-0x	2.33x	0.4x	0.1x
Capitalization / Revenue	-	0.28x	0.09x	0.22x	0.22x	0.22x	0.2x
EV / Revenue	-	0.61x	0.44x	0.54x	0.53x	0.48x	0.38x
EV / EBITDA	-	5.64x	4.01x	3.89x	3.83x	3.5x	2.7x
EV / EBIT	-	9.83x	7.77x	7.24x	7.11x	6.45x	4.66x
EV / FCF	-	11.8x	12.4x	5.45x	16.8x	9.25x	-
FCF Yield	-	8.47%	8.05%	18.4%	5.95%	10.8%	-
Dividend per Share ²	-	1.15	0.77	1.73	2.02	2.36	-
Rate of return	-	2.33%	5.24%	5.1%	6.25%	7.31%	-
EPS ²	3.11	2.64	-0.05	4.86	4.995	5.71	7.39
Distribution rate	-	43.6%	-1,540%	35.6%	40.4%	41.3%	-
Net sales ¹	-	456.7	423.7	400.3	382.1	385.5	429
EBITDA ¹	-	49	46.2	55.1	52.6	52.65	59.7
EBIT ¹	-	28.1	23.8	29.6	28.35	28.55	34.6
Net income ¹	8.145	6.9	-0.118	12.63	13	14.9	19.2
Net Debt ¹	-	147.4	146.6	126	117.6	100	77.3
Reference price ²	44.50	49.30	14.70	33.90	32.30	32.30	32.30
Nbr of stocks (in thousands)	2,625	2,615	2,615	2,605	2,600	-	-
Announcement Date	29/04/23	02/04/24	31/03/25	28/04/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SUMITOMO ELECTRIC INDUSTRIES, LTD.	29.72x	1.93x	15.93x	1.05%	57.58B
WEICHAI POWER CO., LTD.	18.81x	0.76x	5.62x	3.1%	36.52B
DENSO CORPORATION	11.57x	0.62x	5.19x	3.86%	31.22B
HYUNDAI MOBIS CO.,LTD	10.28x	0.63x	8.29x	1.43%	28.29B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	12.66x	2.27x	7.99x	4.63%	18.71B
MAGNA INTERNATIONAL INC.	10.6x	0.5x	4.88x	3.07%	17.55B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	39.45x	1.37x	15.1x	0.55%	16.97B
CONTINENTAL AG	12.08x	1.05x	6.07x	4.27%	16.54B
BORGWARNER INC.	13.57x	1.06x	7.04x	0.98%	13.97B
Average	17.64x	1.13x	8.46x	2.55%	26.37B
Weighted average by Cap.	19.10x	1.19x	9.31x	2.4%