|
Market Closed -
Other stock markets
|
After hours 01:24:40 am | |||
| 14.45 EUR | -1.70% |
|
14.60 | +1.04% |
| 07/05 | Masterflex SE Reports Earnings Results for the First Quarter Ended March 31, 2026 | CI |
| 06/05 | Masterflex SE Provides Earnings Guidance for the Financial Year 2026 | CI |
Company Valuation: Masterflex SE
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 62.13 | 79.26 | 80.41 | 90.22 | 136.6 | 139 | - | - |
| Change | - | 27.55% | 1.46% | 12.2% | 51.39% | 1.76% | - | - |
| Enterprise Value (EV) 1 | 78.05 | 96.1 | 93.51 | 99.17 | 139.3 | 138.3 | 130.9 | 121.1 |
| Change | - | 23.12% | -2.69% | 6.05% | 40.45% | -0.71% | -5.35% | -7.49% |
| P/E | 19x | 10.2x | 10.1x | 10.9x | 15.6x | 14.5x | 11.2x | 9.83x |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | 0x | 4.09x | 3.02x | 2.68x | 1.47x | 0.4x | 0.7x |
| Capitalization / Revenue | 0.79x | 0.79x | 0.8x | 0.92x | 1.33x | 1.3x | 1.17x | 1.08x |
| EV / Revenue | 0.99x | 0.96x | 0.92x | 1.01x | 1.36x | 1.29x | 1.1x | 0.94x |
| EV / EBITDA | 7.32x | 5.85x | 5.23x | 5.46x | 7.14x | 7.02x | 5.59x | 4.61x |
| EV / EBIT | 13.5x | 8.43x | 7.43x | 7.8x | 9.98x | 9.81x | 7.35x | 6.01x |
| EV / FCF | 23.3x | 22.6x | 12.8x | 9.77x | 13.2x | 18.9x | 12x | 9.39x |
| FCF Yield | 4.29% | 4.42% | 7.82% | 10.2% | 7.58% | 5.28% | 8.37% | 10.7% |
| Dividend per Share 2 | 0.12 | 0.2 | 0.25 | 0.27 | 0.3 | 0.35 | 0.4 | 0.45 |
| Rate of return | 1.86% | 2.43% | 2.99% | 2.88% | 2.11% | 2.42% | 2.77% | 3.11% |
| EPS 2 | 0.34 | 0.81 | 0.83 | 0.86 | 0.91 | 1 | 1.29 | 1.47 |
| Distribution rate | 35.3% | 24.7% | 30.1% | 31.4% | 33% | 35% | 31% | 30.6% |
| Net sales 1 | 79.07 | 100.3 | 101.1 | 98.07 | 102.6 | 106.8 | 119 | 128.8 |
| EBITDA 1 | 10.67 | 16.44 | 17.87 | 18.16 | 19.51 | 19.7 | 23.4 | 26.25 |
| EBIT 1 | 5.764 | 11.4 | 12.58 | 12.71 | 13.96 | 14.1 | 17.8 | 20.15 |
| Net income 1 | 3.282 | 7.777 | 7.993 | 8.23 | 8.713 | 9.7 | 12.5 | 14.2 |
| Net Debt 1 | 15.92 | 16.84 | 13.1 | 8.95 | 2.7 | -0.7 | -8.1 | -17.9 |
| Reference price 2 | 6.46 | 8.24 | 8.36 | 9.38 | 14.20 | 14.45 | 14.45 | 14.45 |
| Nbr of stocks (in thousands) | 9,618 | 9,618 | 9,618 | 9,618 | 9,618 | 9,618 | - | - |
| Announcement Date | 31/03/22 | 31/03/23 | 26/03/24 | 28/03/25 | 31/03/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.7x | 1.32x | 7.14x | 2.38% | 16Cr | |
| 35.41x | 6.08x | 22.62x | 0.76% | 12TCr | |
| 34.78x | 6.51x | 22.35x | 1.74% | 4.26TCr | |
| 33.47x | 4.32x | 15.93x | 0.11% | 3.16TCr | |
| 21.32x | 1.76x | 13.01x | 2.28% | 3.02TCr | |
| 24.01x | 3.51x | 15.11x | 0.98% | 2.92TCr | |
| 116.89x | 7.93x | 41.73x | - | 2.86TCr | |
| 25.74x | 3.08x | 13.45x | 1.47% | 2.79TCr | |
| 29.74x | 4.94x | 17.68x | 1.34% | 2.92TCr | |
| 27.04x | 3.47x | 16.59x | 1.69% | 2.46TCr | |
| Average | 36.31x | 4.29x | 18.56x | 1.42% | 3.66TCr | |
| Weighted average by Cap. | 37.70x | 5.06x | 20.60x | 1.16% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- MZX Stock
- Valuation Masterflex SE
Select your edition
All financial news and data tailored to specific country editions
