Valuation STEICO SE

Stocks

Market Closed - Xetra 20:35:23 26/10/2026 +04			5-day change	1st Jan Change
16.72 ^EUR	-0.59%		+0.12%	-20.76%

10-22	Berenberg Research Cuts Steico PT, Affirms Hold Rating	MT
10-13	STEICO SE Provides Earnings Guidance for the Full Year 2026	CI

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	235.5	-	-
Change	-	-61.61%	-22.02%	-46.81%	17.88%	-20.76%	-	-
Enterprise Value (EV) ¹	1,671	725.7	632.7	388.1	394.4	322.4	303.9	281.7
Change	-	-56.57%	-12.81%	-38.66%	1.63%	-18.27%	-5.73%	-7.32%
P/E	32.9x	12.7x	28.1x	13x	16.6x	13.7x	10.7x	8.97x
PBR	6.75x	2.23x	1.51x	0.74x	0.82x	0.63x	0.6x	0.58x
PEG	-	-20.2x	-0.4x	0.9x	-2.23x	-3.48x	0.4x	0.5x
Capitalization / Revenue	4.08x	1.37x	1.3x	0.67x	0.78x	0.6x	0.57x	0.54x
EV / Revenue	4.31x	1.63x	1.73x	1.03x	1.03x	0.82x	0.73x	0.64x
EV / EBITDA	18.3x	8.06x	11x	4.86x	5.81x	4.96x	4.24x	3.56x
EV / EBIT	24.7x	11.1x	20.8x	10.8x	11x	9.81x	7.79x	6.31x
EV / FCF	97.3x	-38.1x	-19.3x	13.2x	10.4x	16.5x	14.1x	10.4x
FCF Yield	1.03%	-2.62%	-5.18%	7.59%	9.61%	6.07%	7.09%	9.66%
Dividend per Share ²	0.4	0.4	-	0.2	0.2	0.2233	0.3433	0.3967
Rate of return	0.36%	0.93%	-	1.12%	0.95%	1.34%	2.05%	2.37%
EPS ²	3.42	3.398	1.199	1.372	1.27	1.22	1.557	1.863
Distribution rate	11.7%	11.8%	-	14.6%	15.7%	18.3%	22.1%	21.3%
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	71.6	79.1
EBIT ¹	67.61	65.2	30.38	36.03	35.87	32.87	39.03	44.67
Net income ¹	48.16	47.86	16.88	19.32	17.85	17.1	21.83	26.17
Net Debt ¹	88.23	118	158.8	136	97.28	86.9	68.43	46.2
Reference price ²	112.40	43.15	33.65	17.90	21.10	16.72	16.72	16.72
Nbr of stocks (in thousands)	14,083	14,083	14,083	14,083	14,083	14,083	-	-
Announcement Date	02/05/22	14/05/23	02/05/24	07/05/25	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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
STEICO SE	13.79x	0.82x	4.98x	1.33%	265M
SVENSKA CELLULOSA AKTIEBOLAGET SCA	35.79x	4.97x	17.68x	2.43%	8.84B
WEST FRASER TIMBER CO. LTD.	-16.1x	1.04x	32.14x	1.85%	5.46B
LOUISIANA-PACIFIC CORPORATION	70.68x	2.15x	19.49x	1.6%	5.16B
UFP INDUSTRIES, INC.	18.34x	0.62x	7.69x	-	4.47B
STELLA-JONES INC.	13.46x	1.39x	8.43x	2.03%	2.61B
DEHUA TB NEW DECORATION MATERIAL CO.,LTD	13.67x	-	-	-	1.58B
CENTURY PLYBOARDS (INDIA) LIMITED	33.74x	2.42x	18.08x	0.23%	1.48B
Average	22.92x	1.92x	15.50x	1.58%	3.73B
Weighted average by Cap.	26.29x	2.51x	18.27x	1.92%