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 30/3/22 30/4/23 30/4/24 28/4/25 3/3/26
1EUR in Million2EUR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 81.41M
23.5x16.07x - 0.74% 63.1B
34.93x4.89x16.75x-.--% 33.1B
22.81x4.96x24.57x0.08% 29.03B
16.31x11.54x21.64x1.22% 23.86B
7.6x1.81x3.4x1.78% 23.34B
26.84x3.57x10.74x-.--% 20.55B
20.68x17.97x42.62x0.18% 14.52B
20.32x21.78x - 0.26% 14.56B
Average 21.62x 10.32x 19.95x 0.53% 24.68B
Weighted average by Cap. 22.58x 10.31x 18.72x 0.57%

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