Valuation Stabilus SE

Equities

Market Closed - Xetra Other stock markets 09:05:26 06/09/2024 pm IST			5-day change	1st Jan Change
36.70 ^EUR	-2.13%		-7.32%	-40.52%

06/09	STABILUS : Gets a Buy rating from Warburg Research	ZD
30/07	STABILUS : Hauck & Aufhauser reiterates its Buy rating	ZD

Fiscal Period: September	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	1,109	1,239	1,496	1,119	1,308	906.5	-	-
Change	-	11.69%	20.74%	-25.19%	16.89%	-30.69%	-	-
Enterprise Value (EV) ¹	1,277	1,411	1,603	1,207	1,373	1,630	1,611	1,558
Change	-	10.51%	13.58%	-24.66%	13.7%	18.75%	-1.18%	-3.32%
P/E ratio	13.8x	39.5x	20.4x	10.9x	12.9x	12.2x	9.07x	7.87x
PBR	2.26x	2.68x	2.77x	1.68x	1.84x	1.24x	1.14x	1.05x
PEG	-	-0.6x	0x	0.3x	-10.76x	-0.5x	0.3x	0.5x
Capitalization / Revenue	1.17x	1.51x	1.59x	1x	1.08x	0.69x	0.62x	0.59x
EV / Revenue	1.34x	1.72x	1.71x	1.08x	1.13x	1.24x	1.1x	1.01x
EV / EBITDA	6.97x	9.48x	8.66x	5.72x	6.38x	7.72x	6.07x	5.32x
EV / EBIT	8.94x	14.6x	11.9x	7.73x	8.67x	11x	8.56x	7.31x
EV / FCF	14.4x	22.6x	18.1x	14.8x	12.8x	21.8x	14x	12.5x
FCF Yield	6.96%	4.42%	5.53%	6.77%	7.82%	4.58%	7.13%	7.97%
Dividend per Share ²	1.1	0.5	1.25	1.75	1.75	1.334	1.758	1.926
Rate of return	2.45%	1%	2.06%	3.86%	3.31%	3.64%	4.79%	5.25%
EPS ²	3.26	1.27	2.97	4.17	4.12	3.01	4.045	4.666
Distribution rate	33.7%	39.4%	42.1%	42%	42.5%	44.3%	43.5%	41.3%
Net sales ¹	951.3	822.1	937.7	1,116	1,215	1,320	1,470	1,544
EBITDA ¹	183.2	148.9	185.1	211.2	215.3	211.1	265.5	292.7
EBIT ¹	142.7	96.7	135	156.2	158.4	148.2	188.1	213.1
Net income ¹	80.63	31.43	73.8	104.3	103.3	73.37	99.92	116.3
Net Debt ¹	167.8	172.3	107	88.4	64.9	723.7	704.5	651.1
Reference price ²	44.90	50.15	60.55	45.30	52.95	36.70	36.70	36.70
Nbr of stocks (in thousands)	24,700	24,700	24,700	24,700	24,700	24,700	-	-
Announcement Date	13/12/19	13/11/20	12/11/21	11/11/22	10/11/23	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
STABILUS SE	12.19x	1.24x	7.72x	+3.64%	1.01B
TRELLEBORG AB	22.63x	2.65x	12.44x	+1.96%	8.74B
SFS GROUP AG	17.95x	1.65x	10.34x	+2.10%	5.73B
MISUMI GROUP INC.	20.88x	1.51x	9.31x	+1.40%	5.12B
GATES INDUSTRIAL CORPORATION PLC	16.57x	1.66x	7.5x	-.--%	4.15B
HIWIN TECHNOLOGIES CORPORATION	33.51x	2.99x	15x	+1.17%	2.22B
HARMONIC DRIVE SYSTEMS INC.	122.87x	5.11x	25.42x	+0.64%	2.08B
SHANGHAI MOONS' ELECTRIC CO., LTD.	89.92x	5.36x	47.66x	+0.14%	2.1B
XI'AN SHAANGU POWER CO., LTD.	11.39x	-	-	-	1.81B
Average	38.66x	2.77x	16.92x	+1.38%	3.66B
Weighted average by Cap.	31.19x	2.47x	14.15x	+1.42%