Valuation Stabilus SE

Equities

Market Closed - Xetra Other stock markets 10:09:48 12/01/2026 pm IST			After hours 01:07:34 am
20.65 ^EUR	-0.24%		20.65	0.00%

05/01	STABILUS : JP Morgan gives a Buy rating	ZD
15/12	Stabilus approves up to EUR 20 mln share buyback program	RE

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,496	1,119	1,308	906.5	607.6	511.3	-	-
Change	-	-25.19%	16.89%	-30.69%	-32.97%	-15.85%	-	-
Enterprise Value (EV) ¹	1,603	1,207	1,373	1,575	1,239	1,158	1,086	1,032
Change	-	-24.66%	13.7%	14.72%	-21.3%	-6.61%	-6.21%	-4.91%
P/E ratio	20.4x	10.9x	12.9x	12.9x	26.5x	9.34x	7.18x	10x
PBR	2.77x	1.68x	1.84x	1.34x	1x	0.74x	0.69x	0.72x
PEG	-	0.3x	-10.76x	-0.4x	-0.4x	0x	0.2x	-0.4x
Capitalization / Revenue	1.59x	1x	1.08x	0.69x	0.47x	0.4x	0.38x	0.37x
EV / Revenue	1.71x	1.08x	1.13x	1.21x	0.96x	0.9x	0.81x	0.74x
EV / EBITDA	8.66x	5.72x	6.38x	6.99x	6.65x	5.39x	4.67x	4.59x
EV / EBIT	11.9x	7.73x	8.67x	10x	8.69x	7.49x	6.25x	6.8x
EV / FCF	18.1x	14.8x	12.8x	11.9x	10.4x	15.1x	11.5x	20.2x
FCF Yield	5.53%	6.77%	7.82%	8.43%	9.6%	6.61%	8.7%	4.94%
Dividend per Share ²	1.25	1.75	1.75	1.15	0.35	0.7998	0.965	0.87
Rate of return	2.06%	3.86%	3.31%	3.13%	1.42%	3.86%	4.66%	4.2%
EPS ²	2.97	4.17	4.12	2.84	0.93	2.215	2.882	2.07
Distribution rate	42.1%	42%	42.5%	40.5%	37.6%	36.1%	33.5%	42%
Net sales ¹	937.7	1,116	1,215	1,306	1,296	1,287	1,344	1,387
EBITDA ¹	185.1	211.2	215.3	225.4	186.3	214.8	232.6	225
EBIT ¹	135	156.2	158.4	157.1	142.6	154.6	173.6	151.7
Net income ¹	73.8	104.3	103.3	72	24.2	54.39	70.78	51
Net Debt ¹	107	88.4	64.9	668.4	631.8	646.2	574.3	521
Reference price ²	60.55	45.30	52.95	36.70	24.60	20.70	20.70	20.70
Nbr of stocks (in thousands)	24,700	24,700	24,700	24,700	24,700	24,700	-	-
Announcement Date	12/11/21	11/11/22	10/11/23	11/11/24	09/11/25	-	-	-

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.($)
STABILUS SE	9.34x	0.9x	5.39x	3.86%	59Cr
TRELLEBORG AB	24.36x	2.77x	12.64x	2.02%	952.59Cr
SUZHOU KEMATEK, INC.	158.86x	50.18x	119.92x	-	764.37Cr
GATES INDUSTRIAL CORPORATION PLC	22.29x	2.12x	9.4x	-.--%	588.62Cr
SFS GROUP AG	18.44x	1.54x	10.03x	2.26%	559.52Cr
LEADER HARMONIOUS DRIVE SYSTEMS CO., LTD.	296.1x	60.94x	208.51x	0.11%	514.21Cr
MISUMI GROUP INC.	20.63x	1.43x	9.76x	1.71%	444Cr
NBTM NEW MATERIALS GROUP CO., LTD.	34.73x	-	-	2.5%	282.88Cr
Average	73.10x	17.13x	53.66x	1.78%	520.71Cr
Weighted average by Cap.	81.59x	19.35x	58.39x	1.45%