Valuation STIF Börse Stuttgart

Stocks

Real-time Estimate Tradegate Other stock markets 21:15:07 11/08/2026 +03			5-day change	1st Jan Change
51.50 ^EUR	+1.68%		+51.72%	+51.72%

03-30	Rio Tinto rides the aluminum wave, Sodexo feasts...Delivery Hero at the mercy of doubts
03-27	DBV Technologies, GenSight, Pernod Ricard... stocks to watch today in Paris

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025	2026	2027	2028
Market Cap ¹	36.46	134.2	275.8	262.2	-	-
Change	-	268.2%	105.44%	-4.93%	-	-
Enterprise Value (EV) ¹	35.05	129	300.1	282.1	262.5	256.8
Change	-	268.03%	132.63%	-5.99%	-6.96%	-2.17%
P/E	-	13.9x	23.4x	15.4x	13.1x	12.2x
PBR	-	5.97x	9.04x	5.97x	4.52x	3.53x
PEG	-	-	1.2x	0.3x	0.7x	1.7x
Capitalization / Revenue	-	2.19x	3.05x	2.2x	1.91x	1.81x
EV / Revenue	-	2.11x	3.32x	2.37x	1.92x	1.78x
EV / EBITDA	7.46x	8.22x	14.6x	10.8x	8.53x	8.09x
EV / EBIT	11.1x	9.63x	17.3x	12.4x	9.89x	9.38x
EV / FCF	-35.5x	27.4x	92.2x	32.8x	15x	-
FCF Yield	-2.82%	3.64%	1.08%	3.05%	6.65%	-
Dividend per Share ²	-	0.59	0.68	1.024	1.213	1.321
Rate of return	-	2.23%	1.27%	2%	2.38%	2.59%
EPS ²	-	1.904	2.29	3.32	3.904	4.184
Distribution rate	-	31%	29.7%	30.8%	31.1%	31.6%
Net sales ¹	-	61.2	90.5	119.2	136.9	144.6
EBITDA ¹	4.7	15.7	20.6	26.11	30.76	31.73
EBIT ¹	3.161	13.4	17.3	22.68	26.53	27.39
Net income ¹	2	9.7	11.8	16.43	20.5	21.48
Net Debt ¹	-1.408	-5.242	24.3	19.94	0.3	-5.384
Reference price ²	7.17	26.40	53.70	51.05	51.05	51.05
Nbr of stocks (in thousands)	5,085	5,085	5,135	5,135	-	-
Announcement Date	4/28/24 A	3/27/25 A	3/26/26 A	-	-	-

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.($)
SCHINDLER HOLDING AG	25.47x	2.13x	13.23x	2.72%	34.14B
KONE OYJ	24.94x	2.18x	14.26x	3.65%	30.77B
OTIS WORLDWIDE CORPORATION	18.2x	2.28x	13.38x	2.4%	27.74B
DAIFUKU CO., LTD.	25.12x	2.79x	15.77x	1.36%	14.41B
SHANGHAI MECHANICAL & ELECTRICAL INDUSTRY CO.,LTD.	24.29x	-	-	-	2.58B
KARDEX HOLDING AG	29x	1.96x	18.42x	2.3%	2.31B
HYUNDAI ELEVATOR CO., LTD	14.31x	-	-	5.45%	1.87B
SAVARIA CORPORATION	21.79x	2.29x	10.97x	1.92%	1.53B
INTERROLL HOLDING AG	20.49x	1.76x	9.79x	2.23%	1.46B
Average	22.62x	2.20x	13.69x	2.75%	12.98B
Weighted average by Cap.	23.32x	2.26x	13.91x	2.74%