Valuation Stabilus SE

Equities

Real-time Estimate Tradegate Other stock markets 01:20:35 08/05/2026 pm IST			5-day change	1st Jan Change
17.70 ^EUR	+0.57%		+6.79%	-13.84%

06/05	STABILUS : Berenberg reiterates its Buy rating	ZD
05/05	Stabilus SE Reports Earnings Results for the Second Quarter and Six Months Ended March 31, 2026	CI

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	429.4	-	-
Change	-	-25.19%	16.89%	-30.69%	-32.97%	-29.33%	-	-
Enterprise Value (EV) ¹	1,603	1,207	1,373	1,575	1,239	1,056	1,007	972.8
Change	-	-24.66%	13.7%	14.72%	-21.3%	-14.76%	-4.73%	-3.35%
P/E ratio	20.4x	10.9x	12.9x	12.9x	26.5x	9.05x	7.45x	6.97x
PBR	2.77x	1.68x	1.84x	1.34x	1x	0.66x	0.62x	0.59x
PEG	-	0.3x	-10.76x	-0.4x	-0.4x	0x	0.3x	1.01x
Capitalization / Revenue	1.59x	1x	1.08x	0.69x	0.47x	0.35x	0.34x	0.33x
EV / Revenue	1.71x	1.08x	1.13x	1.21x	0.96x	0.86x	0.79x	0.75x
EV / EBITDA	8.66x	5.72x	6.38x	6.99x	6.65x	5.3x	4.66x	4.36x
EV / EBIT	11.9x	7.73x	8.67x	10x	8.69x	7.36x	6.67x	6.3x
EV / FCF	18.1x	14.8x	12.8x	11.9x	10.4x	17.1x	12.1x	15.1x
FCF Yield	5.53%	6.77%	7.82%	8.43%	9.6%	5.85%	8.24%	6.61%
Dividend per Share ²	1.25	1.75	1.75	1.15	0.35	0.642	0.7398	0.9267
Rate of return	2.06%	3.86%	3.31%	3.13%	1.42%	3.65%	4.2%	5.27%
EPS ²	2.97	4.17	4.12	2.84	0.93	1.944	2.362	2.524
Distribution rate	42.1%	42%	42.5%	40.5%	37.6%	33%	31.3%	36.7%
Net sales ¹	937.7	1,116	1,215	1,306	1,296	1,230	1,281	1,304
EBITDA ¹	185.1	211.2	215.3	225.4	186.3	199.2	216	223.3
EBIT ¹	135	156.2	158.4	157.1	142.6	143.6	151	154.5
Net income ¹	73.8	104.3	103.3	72	24.2	48.65	58.58	62.33
Net Debt ¹	107	88.4	64.9	668.4	631.8	627.1	577.1	543.4
Reference price ²	60.55	45.30	52.95	36.70	24.60	17.60	17.60	17.60
Nbr of stocks (in thousands)	24,700	24,700	24,700	24,700	24,700	24,397	-	-
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	9.05x	0.86x	5.3x	3.65%	51Cr
MUELLER INDUSTRIES, INC.	17.68x	-	-	-	1.52TCr
TRELLEBORG AB	21.84x	2.71x	11.8x	2.18%	958.54Cr
SUZHOU KEMATEK, INC.	100.47x	32.77x	82.78x	0.22%	689.12Cr
GATES INDUSTRIAL CORPORATION PLC	23.28x	2.18x	9.71x	-.--%	659.57Cr
LEADER HARMONIOUS DRIVE SYSTEMS CO., LTD.	233x	50.08x	178.99x	0.15%	638.2Cr
SFS GROUP AG	18.91x	1.59x	9.68x	2.24%	613.67Cr
HIWIN TECHNOLOGIES CORPORATION	47.03x	4.17x	20.9x	0.74%	358.38Cr
SUZHOU HESHENG SPECIAL MATERIAL CO., LTD.	78.54x	-	-	-	340.94Cr
Average	61.09x	13.48x	45.59x	1.31%	648.02Cr
Weighted average by Cap.	57.76x	15.40x	51.08x	1.05%