Company Valuation: DelfinGroup AS

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025
Market Cap 1 63.45 67.16 59.14 48.86 58.54
Change - 5.86% -11.94% -17.39% 19.81%
Enterprise Value (EV) 1 93.7 121.7 133.4 144.8 181.4
Change - 29.86% 9.59% 8.61% 25.25%
P/E 13.6x 11.3x 8.94x 6.73x 6.1x
PBR 3.65x 3.71x 2.78x 1.96x 1.94x
PEG -0.2x 0.4x 0.8x 0.7x 0.2x
Capitalization / Revenue 2.93x 2.69x 1.9x 1.32x 1.32x
EV / Revenue 4.33x 4.88x 4.28x 3.92x 4.1x
EV / EBITDA - - - - -
EV / EBIT - - - - -
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 0.0552 - 0.0088 0.0092 0.0391
Rate of return 3.94% - 0.67% 0.86% 3.04%
EPS 2 0.1029 0.1315 0.146 0.16 0.211
Distribution rate 53.6% - 6.03% 5.75% 18.5%
Net sales 1 21.63 24.95 31.16 36.94 44.27
EBITDA - - - - -
EBIT - - - - -
Net income 1 4.224 5.961 6.628 7.276 9.615
Net Debt 1 30.26 54.52 74.21 95.97 122.9
Reference price 2 1.400 1.482 1.305 1.076 1.288
Nbr of stocks (in thousands) 45,320 45,320 45,320 45,406 45,449
Announcement Date 30/03/22 30/04/23 30/04/24 28/04/25 03/03/26
1EUR in Million2EUR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 81.71M
25.99x17.07x - 0.67% 69.94B
42.52x4.86x16.42x-.--% 39.9B
26.2x5.21x25.79x0.07% 33.42B
18.77x12.56x24.39x1.06% 27.51B
8.51x1.99x3.74x1.6% 26.04B
30.43x4.4x13.2x-.--% 23.56B
23.56x18.9x44.63x0.15% 16.57B
22.43x22.51x - 0.23% 16.05B
Average 24.80x 10.94x 21.36x 0.47% 28.12B
Weighted average by Cap. 26.07x 10.82x 19.98x 0.5%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. DGR1R Stock
  4. Valuation DelfinGroup AS