Valuation Saint-Gobain Berne S.E.

Stocks

Real-time Estimate Cboe Europe 19:20:00 17/09/2026 +04			5-day change	1st Jan Change
41.53 ^CHF	-39.19%		0.00%	+20.07%

12:10pm	Saint-Gobain : Jefferies reiterates its Buy rating	ZD
09-16	Saint-Gobain : Goldman Sachs reiterates its Neutral rating	ZD

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	32,629	23,615	33,969	42,769	42,871	34,079	-	-
Change	-	-27.62%	43.84%	25.9%	0.24%	-20.51%	-	-
Enterprise Value (EV) ¹	39,916	31,847	41,362	52,547	53,227	43,424	42,587	41,027
Change	-	-20.21%	29.88%	27.04%	1.3%	-18.42%	-1.93%	-3.66%
P/E	12.9x	7.82x	12.7x	15.1x	14.9x	11.7x	10.5x	9.51x
PBR	1.56x	1.05x	1.44x	1.69x	1.75x	1.32x	1.24x	1.15x
PEG	-	0.4x	-1.28x	1.85x	6.06x	6.87x	0.9x	0.9x
Capitalization / Revenue	0.74x	0.46x	0.71x	0.92x	0.92x	0.72x	0.71x	0.68x
EV / Revenue	0.9x	0.62x	0.86x	1.13x	1.15x	0.92x	0.89x	0.82x
EV / EBITDA	6.44x	4.47x	5.91x	7.29x	7.39x	6x	5.64x	5.14x
EV / EBIT	8.86x	5.97x	7.88x	9.91x	10.1x	8.36x	7.76x	6.97x
EV / FCF	13.3x	8.45x	10.3x	13x	14.2x	14.4x	13.1x	11.5x
FCF Yield	7.51%	11.8%	9.69%	7.67%	7.05%	6.96%	7.65%	8.71%
Dividend per Share ²	1.63	2	2.1	2.2	2.3	2.357	2.529	2.732
Rate of return	2.63%	4.38%	3.15%	2.57%	2.64%	3.38%	3.63%	3.92%
EPS ²	4.79	5.84	5.26	5.69	5.83	5.929	6.642	7.326
Distribution rate	34%	34.2%	39.9%	38.7%	39.5%	39.8%	38.1%	37.3%
Net sales ¹	44,160	51,197	47,944	46,571	46,483	47,021	48,023	49,953
EBITDA ¹	6,202	7,123	7,001	7,205	7,203	7,235	7,557	7,989
EBIT ¹	4,507	5,337	5,251	5,304	5,293	5,197	5,489	5,888
Net income ¹	2,521	3,003	2,669	2,844	2,883	2,960	3,279	3,589
Net Debt ¹	7,287	8,232	7,393	9,778	10,356	9,344	8,507	6,948
Reference price ²	61.87	45.65	66.66	85.70	86.96	69.66	69.66	69.66
Nbr of stocks (in thousands)	527,378	517,315	509,589	499,051	493,000	489,226	-	-
Announcement Date	24/02/22	23/02/23	29/02/24	27/02/25	11/03/26	-	-	-

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.($)
SAINT-GOBAIN	11.75x	0.92x	6x	3.38%	39.33B
ASSA ABLOY AB	21.94x	2.77x	13.58x	2%	39.05B
MASCO CORPORATION	15.2x	2.09x	10.46x	1.87%	13.41B
CARLISLE COMPANIES INCORPORATED	16.92x	2.84x	11.68x	1.45%	12.58B
QXO, INC.	-20.49x	1.38x	15.53x	3.24%	11.69B
ZURN ELKAY WATER SOLUTIONS CORPORATION	27.21x	4.13x	15.04x	0.98%	7.61B
AGC INC.	14.82x	0.74x	4.94x	3.75%	7.67B
SIMPSON MANUFACTURING CO., INC.	18.67x	2.81x	11.47x	0.69%	7.06B
ARMSTRONG WORLD INDUSTRIES, INC.	19.47x	3.93x	11.44x	0.88%	6.67B
Average	13.94x	2.40x	11.13x	2.03%	16.12B
Weighted average by Cap.	14.33x	2.12x	10.65x	2.34%