Valuation DELFINGEN

Stocks

Real-time Euronext Paris 05:14:13 2026-08-18 am EDT			5-day change	1st Jan Change
29.80 ^EUR	-0.67%		0.00%	-12.09%

Jul. 27	Oddo BHF Welcomes Delfingen's Sequential Revenue Improvement
May. 06	Axa, BNP Paribas, Scor, TotalEnergies, Veolia... stocks to watch today 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	77.99	-	-
Change	-	10.36%	-70.18%	129.76%	-11.69%	-	-
Enterprise Value (EV) ¹	116.8	276.3	185	214.3	195.6	178	155.3
Change	-	136.55%	-33.03%	15.82%	-8.71%	-9%	-12.78%
P/E	14.3x	18.7x	-294x	6.98x	6.01x	5.25x	4.06x
PBR	-	0.88x	0.26x	0.61x	-	-	-
PEG	-	-1.2x	3x	-0x	2.16x	0.4x	0.1x
Capitalization / Revenue	-	0.28x	0.09x	0.22x	0.2x	0.2x	0.18x
EV / Revenue	-	0.61x	0.44x	0.54x	0.51x	0.46x	0.36x
EV / EBITDA	-	5.64x	4.01x	3.89x	3.72x	3.38x	2.6x
EV / EBIT	-	9.83x	7.77x	7.24x	6.9x	6.24x	4.49x
EV / FCF	-	11.8x	12.4x	5.45x	15x	8x	5.95x
FCF Yield	-	8.47%	8.05%	18.4%	6.64%	12.5%	16.8%
Dividend per Share ²	-	1.15	0.77	1.73	2.02	2.36	-
Rate of return	-	2.33%	5.24%	5.1%	6.73%	7.87%	-
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	30.00	30.00	30.00
Nbr of stocks (in thousands)	2,625	2,615	2,615	2,605	2,600	-	-
Announcement Date	4/29/23	4/2/24	3/31/25	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.($)
DELFINGEN	6.01x	0.51x	3.72x	6.73%	90.34M
SUMITOMO ELECTRIC INDUSTRIES, LTD.	21.86x	1.47x	11.34x	1.68%	48.42B
WEICHAI POWER CO., LTD.	18.42x	0.83x	6.1x	3.16%	39.45B
HYUNDAI MOBIS CO.,LTD	11.62x	0.72x	9.15x	1.28%	34.5B
DENSO CORPORATION	12.41x	0.58x	5.03x	3.83%	30.21B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.35x	2.6x	9.08x	4.17%	20.92B
MAGNA INTERNATIONAL INC.	11.17x	0.53x	5.1x	2.77%	18.94B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	31.22x	1.23x	13.03x	0.59%	18.53B
CONTINENTAL AG	13.21x	1.34x	6.83x	4.19%	16.03B
BOSCH LIMITED	46.11x	5.04x	35.22x	0.78%	14.48B
Average	18.64x	1.49x	10.46x	2.92%	24.16B
Weighted average by Cap.	18.76x	1.36x	9.96x	2.46%