Valuation Delignit AG

Stocks

Market Closed - Xetra 19:35:37 17/09/2026 +04			5-day change	1st Jan Change
2.480 ^EUR	-0.80%		+0.81%	+7.83%

08-13	Delignit AG Reports Earnings Results for the Half Year Ended June 30, 2026	CI
07-22	Thanks to Friedrich Vorwerk: holding company MBB raises annual target	DP

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	77.02	56.54	40.76	23.15	23.56	25.61	-	-
Change	-	-26.6%	-27.92%	-43.2%	1.77%	8.7%	-	-
Enterprise Value (EV) ¹	83.45	61.62	34.84	16.05	16.03	15.9	16.01	15.24
Change	-	-26.17%	-43.46%	-53.93%	-0.16%	-0.8%	0.7%	-4.81%
P/E	32.4x	20.3x	12.4x	20.5x	12.1x	13.8x	11.9x	7.53x
PBR	-	-	1.11x	0.62x	0.62x	0.65x	0.64x	0.61x
PEG	-	1.2x	-2.11x	-0.3x	0.2x	-2.83x	0.7x	0.1x
Capitalization / Revenue	1.13x	0.75x	0.47x	0.36x	0.37x	0.38x	0.36x	0.32x
EV / Revenue	1.22x	0.82x	0.4x	0.25x	0.25x	0.24x	0.22x	0.19x
EV / EBITDA	14.8x	9.41x	4.94x	4.24x	3.11x	3.33x	3.08x	2.16x
EV / EBIT	25.2x	14.9x	7.38x	10.6x	5.75x	6.01x	5.24x	3.2x
EV / FCF	-30.5x	42.3x	-	6.1x	12.8x	17.7x	14.6x	6.62x
FCF Yield	-3.28%	2.37%	-	16.4%	7.84%	5.66%	6.87%	15.1%
Dividend per Share ²	-	0.05	0.08	0.05	0.08	0.08	0.085	0.09
Rate of return	-	0.72%	2.01%	2.21%	3.48%	3.2%	3.4%	3.6%
EPS ²	0.29	0.34	0.32	0.11	0.19	0.1807	0.2095	0.3318
Distribution rate	-	14.7%	25%	45.5%	42.1%	44.3%	40.6%	27.1%
Net sales ¹	68.33	75.36	86.05	65.13	64.52	67.02	71.79	78.81
EBITDA ¹	5.641	6.55	7.055	3.784	5.153	4.767	5.197	7.052
EBIT ¹	3.315	4.136	4.72	1.512	2.789	2.644	3.056	4.758
Net income ¹	2.337	2.772	3.239	1.105	1.95	1.828	2.115	3.398
Net Debt ¹	6.43	5.078	-5.918	-7.097	-7.532	-9.709	-9.598	-10.37
Reference price ²	9.400	6.900	3.980	2.260	2.300	2.500	2.500	2.500
Nbr of stocks (in thousands)	8,194	8,194	10,240	10,242	10,242	10,242	-	-
Announcement Date	22/04/22	21/04/23	19/04/24	29/04/25	31/03/26	-	-	-

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.($)
DELIGNIT AG	13.83x	0.24x	3.33x	3.2%	29.55M
LOUISIANA-PACIFIC CORPORATION	64.88x	1.92x	17.44x	1.8%	4.57B
STELLA-JONES INC.	13.72x	1.41x	8.5x	1.99%	2.68B
CENTURY PLYBOARDS (INDIA) LIMITED	37.88x	2.7x	20.13x	0.21%	1.66B
DEHUA TB NEW DECORATION MATERIAL CO.,LTD	11.52x	-	-	-	1.32B
CORTICEIRA AMORIM, SGPS, S.A.	16.62x	1.18x	6.99x	4.99%	1.07B
DEXCO S.A.	13.59x	1.19x	5.19x	2.69%	983M
OENEO	21.67x	2.23x	10.38x	3.85%	658M
Average	24.21x	1.55x	10.28x	2.67%	1.62B
Weighted average by Cap.	35.25x	1.80x	13.34x	2.1%