Valuation Douglas AG BOERSE MUENCHEN

Stocks

Real-time BOERSE MUENCHEN Other stock markets 09:43:01 05/08/26 pm AEST			5-day change	1st Jan Change
8.230 ^EUR	-0.72%		+2.98%	-33.04%

22/07	DOUGLAS : Jefferies keeps its Buy rating	ZD
22/07	Jefferies cuts Douglas target to €10, keeps 'Buy'	DP

Data adjusted to current consolidation scope

Fiscal Period: September	2024	2025	2026	2027	2028
Market Cap ¹	2,218	1,325	883.1	-	-
Change	-	-40.29%	-33.33%	-	-
Enterprise Value (EV) ¹	4,505	3,590	3,146	3,065	2,985
Change	-	-20.32%	-12.36%	-2.57%	-2.62%
P/E	22.9x	7.55x	64.6x	6.47x	5.52x
PBR	2.91x	3.71x	0.91x	0.81x	0.72x
PEG	-	0.1x	-0.7x	0x	0.3x
Capitalization / Revenue	0.5x	0.29x	0.19x	0.19x	0.18x
EV / Revenue	1.01x	0.78x	0.69x	0.65x	0.62x
EV / EBITDA	5.57x	4.67x	4.6x	4.3x	4.02x
EV / EBIT	9.41x	9.51x	12.3x	9.82x	8.94x
EV / FCF	8.6x	7.79x	9.86x	9.4x	9.02x
FCF Yield	11.6%	12.8%	10.1%	10.6%	11.1%
Dividend per Share ²	-	-	-	0.116	0.5918
Rate of return	-	-	-	1.41%	7.22%
EPS ²	0.9	1.63	0.127	1.267	1.487
Distribution rate	-	-	-	9.16%	39.8%
Net sales ¹	4,451	4,575	4,588	4,690	4,838
EBITDA ¹	808.6	768.4	684.4	713.4	741.9
EBIT ¹	478.8	377.5	256.6	312.2	333.8
Net income ¹	84	175.4	10.29	126.6	152.3
Net Debt ¹	2,287	2,265	2,263	2,182	2,102
Reference price ²	20.600	12.300	8.200	8.200	8.200
Nbr of stocks (in thousands)	107,692	107,692	107,692	-	-
Announcement Date	19/12/24	18/12/25	-	-	-

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.($)
CK HUTCHISON HOLDINGS LIMITED	8.48x	0.8x	7.04x	3.63%	36.14B
ULTA BEAUTY, INC.	18.9x	1.74x	11.69x	-.--%	23.38B
PUIG BRANDS SA	14.91x	1.94x	9.34x	2.66%	10.76B
BATH & BODY WORKS, INC.	7.27x	0.98x	5.65x	3.86%	4.24B
MAO GEPING COSMETICS CO., LTD.	14.81x	2.98x	9.33x	2.75%	3.38B
HONASA CONSUMER LIMITED	81.95x	6.11x	65.69x	0.17%	1.57B
THE BEAUTY TECH GROUP PLC	15.68x	1.82x	6.81x	-.--%	500M
THE HONEST COMPANY, INC.	140.59x	1.01x	14.61x	-.--%	428M
SA SA INTERNATIONAL HOLDINGS LIMITED	10.03x	0.47x	5.99x	6.87%	360M
Average	34.73x	1.98x	15.13x	2.22%	8.97B
Weighted average by Cap.	14.74x	1.44x	9.89x	2.33%