Valuation Shelly Group SE

Stocks

End-of-day quote Bulgaria S.E. Other stock markets 17/07/2026			5-day change	1st Jan Change
57.80 ^EUR	+0.17%		-0.34%	+1.40%

06-30	Shelly Group Se Approves Dividend	CI
06-02	Shelly Group SE - Shareholder/Analyst Call

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	446.4	370	849	1,190	2,027	2,000	-	-
Change	-	-17.12%	129.46%	40.13%	70.39%	-1.35%	-	-
Enterprise Value (EV) ¹	446.4	344.3	820.4	1,175	2,018	1,942	1,900	1,838
Change	-	-22.87%	138.29%	43.19%	71.73%	-3.74%	-2.16%	-3.3%
P/E	28.7x	21.2x	25.7x	26.4x	40.6x	25.1x	18.4x	14.3x
PBR	-	-	-	-	-	-	-	-
PEG	-	1.7x	0.3x	0.7x	3.9x	0.4x	0.5x	0.5x
Capitalization / Revenue	7.28x	3.97x	5.79x	5.7x	6.92x	5x	3.73x	2.88x
EV / Revenue	7.28x	3.69x	5.6x	5.63x	6.89x	4.86x	3.55x	2.65x
EV / EBITDA	23.4x	16.1x	20.8x	22.5x	31.8x	18.7x	13.5x	10x
EV / EBIT	24.8x	16.9x	21.9x	23.4x	34x	19.4x	14.1x	10.4x
EV / FCF	68.2x	-181x	80x	-497x	1,132x	47.8x	37.6x	24.4x
FCF Yield	1.47%	-0.55%	1.25%	-0.2%	0.09%	2.09%	2.66%	4.09%
Dividend per Share ²	0.2	0.25	0.2543	0.25	-	0.437	0.538	0.6915
Rate of return	0.81%	1.21%	0.54%	0.38%	-	0.4%	0.49%	0.63%
EPS ²	0.864	0.97	1.83	2.49	2.75	4.385	5.986	7.708
Distribution rate	23.1%	25.8%	13.9%	10%	-	9.97%	8.99%	8.97%
Net sales ¹	61.3	93.23	146.5	208.7	292.9	399.7	535.6	693.5
EBITDA ¹	19.07	21.42	39.45	52.26	63.35	104	141	183.7
EBIT ¹	18	20.39	37.38	50.27	59.34	99.9	135.2	176.4
Net income ¹	15.55	17.43	33.56	45.29	49.33	81.35	108.7	139.9
Net Debt ¹	-	-25.67	-28.5	-14.83	-9.484	-57.42	-99.31	-162
Reference price ²	24.80	20.60	47.03	65.71	111.63	110.12	110.12	110.12
Nbr of stocks (in thousands)	18,000	17,960	18,051	18,106	18,158	18,158	-	-
Announcement Date	01/03/22	28/02/23	26/02/24	24/02/25	23/02/26	-	-	-

¹BGN in Million²BGN

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.($)
SHELLY GROUP SE	25.11x	4.86x	18.67x	0.4%	1.2B
SAMSUNG ELECTRONICS CO., LTD.	5.36x	1.8x	3.08x	0.64%	1,083B
SK NETWORKS COMPANY LIMITED	18.2x	0.37x	9.17x	3.29%	1.04B
JNTC CO., LTD.	15.55x	3.41x	12.64x	-	596M
XPLORA TECHNOLOGIES	11.07x	0.95x	6.93x	-.--%	176M
Average	15.06x	2.28x	10.10x	1.08%	217.18B
Weighted average by Cap.	5.40x	1.80x	3.11x	0.65%