Valuation DELFINGEN

Stocks

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-07-30 am EDT			5-day change	1st Jan Change
29.50 ^EUR	+0.34%		+0.68%	-12.98%

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	76.69	-	-
Change	-	10.36%	-70.18%	129.76%	-13.16%	-	-
Enterprise Value (EV) ¹	116.8	276.3	185	214.3	194.3	176.7	154
Change	-	136.55%	-33.03%	15.82%	-9.32%	-9.06%	-12.87%
P/E	14.3x	18.7x	-294x	6.98x	5.91x	5.17x	3.99x
PBR	-	0.88x	0.26x	0.61x	-	-	-
PEG	-	-1.2x	3x	-0x	2.13x	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	3.69x	3.36x	2.58x
EV / EBIT	-	9.83x	7.77x	7.24x	6.86x	6.19x	4.45x
EV / FCF	-	11.8x	12.4x	5.45x	14.9x	7.94x	5.9x
FCF Yield	-	8.47%	8.05%	18.4%	6.69%	12.6%	16.9%
Dividend per Share ²	-	1.15	0.77	1.73	2.02	2.36	-
Rate of return	-	2.33%	5.24%	5.1%	6.85%	8%	-
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	29.50	29.50	29.50
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	5.89x	0.51x	3.69x	6.87%	86.98M
SUMITOMO ELECTRIC INDUSTRIES, LTD.	18.75x	1.27x	9.84x	2%	39.45B
DENSO CORPORATION	13.72x	0.73x	6.15x	3.32%	36.28B
WEICHAI POWER CO., LTD.	16.68x	0.71x	5.27x	3.49%	34.95B
HYUNDAI MOBIS CO.,LTD	9.39x	0.58x	7.4x	1.57%	27.35B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	15.22x	2.75x	9.61x	3.93%	22B
MAGNA INTERNATIONAL INC.	11.39x	0.53x	5.17x	2.87%	18.77B
CONTINENTAL AG	11.83x	1.04x	5.91x	4.25%	16.1B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	28x	1.12x	11.62x	0.58%	16.05B
BORGWARNER INC.	12.41x	0.98x	6.5x	1.08%	12.76B
Average	14.33x	1.02x	7.12x	3%	22.38B
Weighted average by Cap.	15.30x	1.05x	7.47x	2.67%