|
Real-time Estimate
Tradegate
17:30:16 29/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 16.55 EUR | -0.30% |
|
-0.24% | -21.52% |
| 10-22 | Berenberg Research Cuts Steico PT, Affirms Hold Rating | MT |
| 10-13 | STEICO SE Provides Earnings Guidance for the Full Year 2026 | CI |
Company Valuation: STEICO SE
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,583 | 607.7 | 473.9 | 252.1 | 297.2 | 233.8 | - | - |
| Change | - | -61.61% | -22.02% | -46.81% | 17.88% | -21.33% | - | - |
| Enterprise Value (EV) 1 | 1,671 | 725.7 | 632.7 | 388.1 | 394.4 | 320.7 | 302.2 | 280 |
| Change | - | -56.57% | -12.81% | -38.66% | 1.63% | -18.7% | -5.76% | -7.36% |
| P/E | 32.9x | 12.7x | 28.1x | 13x | 16.6x | 13.6x | 10.7x | 8.91x |
| PBR | 6.75x | 2.23x | 1.51x | 0.74x | 0.82x | 0.63x | 0.6x | 0.57x |
| PEG | - | -20.2x | -0.4x | 0.9x | -2.23x | -3.45x | 0.4x | 0.5x |
| Capitalization / Revenue | 4.08x | 1.37x | 1.3x | 0.67x | 0.78x | 0.59x | 0.56x | 0.53x |
| EV / Revenue | 4.31x | 1.63x | 1.73x | 1.03x | 1.03x | 0.81x | 0.73x | 0.64x |
| EV / EBITDA | 18.3x | 8.06x | 11x | 4.86x | 5.81x | 4.93x | 4.22x | 3.54x |
| EV / EBIT | 24.7x | 11.1x | 20.8x | 10.8x | 11x | 9.76x | 7.74x | 6.27x |
| EV / FCF | 97.3x | -38.1x | -19.3x | 13.2x | 10.4x | 16.4x | 14x | 10.3x |
| FCF Yield | 1.03% | -2.62% | -5.18% | 7.59% | 9.61% | 6.1% | 7.13% | 9.71% |
| Dividend per Share 2 | 0.4 | 0.4 | - | 0.2 | 0.2 | 0.2233 | 0.3433 | 0.3967 |
| Rate of return | 0.36% | 0.93% | - | 1.12% | 0.95% | 1.35% | 2.07% | 2.39% |
| EPS 2 | 3.42 | 3.398 | 1.199 | 1.372 | 1.27 | 1.22 | 1.557 | 1.863 |
| Distribution rate | 11.7% | 11.8% | - | 14.6% | 15.7% | 18.3% | 22.1% | 21.3% |
| Net sales 1 | 388.2 | 445.2 | 365.3 | 376.3 | 382.9 | 395 | 414.6 | 440.1 |
| EBITDA 1 | 91.3 | 90 | 57.7 | 79.8 | 67.9 | 65 | 71.6 | 79.1 |
| EBIT 1 | 67.61 | 65.2 | 30.38 | 36.03 | 35.87 | 32.87 | 39.03 | 44.67 |
| Net income 1 | 48.16 | 47.86 | 16.88 | 19.32 | 17.85 | 17.1 | 21.83 | 26.17 |
| Net Debt 1 | 88.23 | 118 | 158.8 | 136 | 97.28 | 86.9 | 68.43 | 46.2 |
| Reference price 2 | 112.40 | 43.15 | 33.65 | 17.90 | 21.10 | 16.60 | 16.60 | 16.60 |
| Nbr of stocks (in thousands) | 14,083 | 14,083 | 14,083 | 14,083 | 14,083 | 14,083 | - | - |
| Announcement Date | 5/2/22 A | 5/14/23 A | 5/2/24 A | 5/7/25 A | 4/28/26 A | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.61x | 0.81x | 4.93x | 1.35% | 261M | |
| 35.03x | 4.88x | 17.11x | 2.5% | 8.69B | |
| -16.24x | 1.03x | 35.42x | 1.89% | 5.35B | |
| 67.46x | 2.05x | 18.52x | 1.68% | 4.9B | |
| 17.77x | 0.59x | 7.43x | - | 4.31B | |
| 13.47x | 1.39x | 8.43x | 2.03% | 2.6B | |
| 13.26x | - | - | - | 1.53B | |
| 34.12x | 2.45x | 18.26x | 0.23% | 1.5B | |
| Average | 22.31x | 1.89x | 15.73x | 1.61% | 3.64B | |
| Weighted average by Cap. | 25.21x | 2.46x | 18.53x | 1.98% |
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
- ST5 Stock
- Valuation STEICO SE
Select your edition
All financial news and data tailored to specific country editions
