Valuation Masterflex SE

Stocks

Market Closed - Xetra Other stock markets 23:35:41 29/07/2026 HKT			5-day change	1st Jan Change
14.00 ^EUR	0.00%		-1.41%	-1.41%

07-09	J. F. Müller & Sohn AG acquired an additional 6.61% stake in Masterflex SE from Andreas Bastin and Mark Becks for ?9 million.	CI
05-07	Masterflex SE Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	62.13	79.26	80.41	90.22	136.6	134.7	-	-
Change	-	27.55%	1.46%	12.2%	51.39%	-1.41%	-	-
Enterprise Value (EV) ¹	78.05	96.1	93.51	99.17	139.3	134	126.6	116.8
Change	-	23.12%	-2.69%	6.05%	40.45%	-3.82%	-5.52%	-7.74%
P/E	19x	10.2x	10.1x	10.9x	15.6x	14x	10.9x	9.52x
PBR	-	-	-	-	-	-	-	-
PEG	-	0x	4.09x	3.02x	2.68x	1.42x	0.4x	0.7x
Capitalization / Revenue	0.79x	0.79x	0.8x	0.92x	1.33x	1.26x	1.13x	1.05x
EV / Revenue	0.99x	0.96x	0.92x	1.01x	1.36x	1.25x	1.06x	0.91x
EV / EBITDA	7.32x	5.85x	5.23x	5.46x	7.14x	6.8x	5.41x	4.45x
EV / EBIT	13.5x	8.43x	7.43x	7.8x	9.98x	9.5x	7.11x	5.79x
EV / FCF	23.3x	22.6x	12.8x	9.77x	13.2x	18.4x	11.6x	9.05x
FCF Yield	4.29%	4.42%	7.82%	10.2%	7.58%	5.45%	8.65%	11%
Dividend per Share ²	0.12	0.2	0.25	0.27	0.3	0.35	0.4	0.45
Rate of return	1.86%	2.43%	2.99%	2.88%	2.11%	2.5%	2.86%	3.21%
EPS ²	0.34	0.81	0.83	0.86	0.91	1	1.29	1.47
Distribution rate	35.3%	24.7%	30.1%	31.4%	33%	35%	31%	30.6%
Net sales ¹	79.07	100.3	101.1	98.07	102.6	106.8	119	128.8
EBITDA ¹	10.67	16.44	17.87	18.16	19.51	19.7	23.4	26.25
EBIT ¹	5.764	11.4	12.58	12.71	13.96	14.1	17.8	20.15
Net income ¹	3.282	7.777	7.993	8.23	8.713	9.7	12.5	14.2
Net Debt ¹	15.92	16.84	13.1	8.95	2.7	-0.7	-8.1	-17.9
Reference price ²	6.46	8.24	8.36	9.38	14.20	14.00	14.00	14.00
Nbr of stocks (in thousands)	9,618	9,618	9,618	9,618	9,618	9,618	-	-
Announcement Date	31/3/22	31/3/23	26/3/24	28/3/25	31/3/26	-	-	-

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.($)
MASTERFLEX SE	14x	1.25x	6.8x	2.5%	153M
PARKER-HANNIFIN CORPORATION	36.4x	6.24x	23.16x	0.74%	125B
FANUC CORPORATION	29.79x	5.47x	18.91x	2.03%	36.33B
INGERSOLL RAND INC.	36.12x	4.6x	16.97x	0.1%	33.85B
TECHTRONIC INDUSTRIES COMPANY LIMITED	20.99x	1.73x	12.73x	2.32%	29.84B
XYLEM INC.	27.02x	3.28x	14.18x	1.38%	29.18B
DOVER CORPORATION	22.45x	3.26x	14.03x	1.05%	27.35B
SMC CORPORATION	22.51x	3.47x	11.64x	1.62%	25.04B
GUANGDONG DTECH TECHNOLOGY CO., LTD.	98.51x	34.06x	79.85x	0.39%	23.16B
ALFA LAVAL AB	26.01x	3.27x	15.99x	1.74%	23.75B
Average	33.38x	6.66x	21.43x	1.39%	35.36B
Weighted average by Cap.	34.92x	6.57x	22.21x	1.13%