|
Market Closed -
Euronext Paris
20:55:00 29/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 106.50 EUR | -0.47% |
|
-2.29% | -19.32% |
| 10-29 | Samse leans on DIY as building materials trading remains at a standstill |  |
| 09-04 | Samse nearly doubles its recurring operating income in the first half | |
Company Valuation: SAMSE
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 709.9 | 646.4 | 692.7 | 493.6 | 446.6 | 358.7 | - |
| Change | - | -8.94% | 7.15% | -28.75% | -9.52% | -19.67% | - |
| Enterprise Value (EV) 1 | 915 | 832.6 | 905.4 | 988.8 | 939.1 | 862.2 | 862.4 |
| Change | - | -9.01% | 8.74% | 9.21% | -5.03% | -8.18% | 0.02% |
| P/E | 7.59x | 6.8x | 9.06x | 18.8x | 17.4x | 7.98x | 6.7x |
| PBR | - | - | 1.1x | 0.81x | 0.75x | 0.55x | 0.53x |
| PEG | - | 4.19x | -0.5x | -0.3x | -13.35x | 0.1x | 0.3x |
| Capitalization / Revenue | 0.4x | 0.34x | 0.37x | 0.26x | 0.23x | 0.18x | 0.17x |
| EV / Revenue | 0.52x | 0.44x | 0.48x | 0.51x | 0.49x | 0.43x | 0.42x |
| EV / EBITDA | 5.18x | 4.57x | 5.64x | 7.78x | 7.79x | 6.21x | 5.63x |
| EV / EBIT | - | - | 8.89x | 19.3x | 19.5x | 10.7x | 9.25x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Dividend per Share 2 | 16 | 16 | 10 | 8 | 5 | 8 | 8 |
| Rate of return | 7.77% | 8.53% | 4.95% | 5.56% | 3.79% | 7.51% | 7.51% |
| EPS 2 | 27.14 | 27.58 | 22.3 | 7.67 | 7.57 | 13.34 | 15.9 |
| Distribution rate | 59% | 58% | 44.8% | 104% | 66.1% | 60% | 50.3% |
| Net sales 1 | 1,770 | 1,912 | 1,889 | 1,932 | 1,925 | 1,995 | 2,051 |
| EBITDA 1 | 176.7 | 182.2 | 160.4 | 127.1 | 120.6 | 138.8 | 153.2 |
| EBIT 1 | - | - | 101.9 | 51.11 | 48.26 | 80.42 | 93.24 |
| Net income | 93.5 | 94.87 | 76.43 | 26.26 | 25.61 | - | - |
| Net Debt 1 | 205.1 | 186.1 | 212.7 | 495.2 | 492.5 | 503.5 | 503.7 |
| Reference price 2 | 206.00 | 187.50 | 202.00 | 144.00 | 132.00 | 106.50 | 106.50 |
| Nbr of stocks (in thousands) | 3,446 | 3,448 | 3,429 | 3,427 | 3,383 | 3,368 | - |
| Announcement Date | 17/03/22 | 17/03/23 | 22/03/24 | 15/01/25 | 23/04/26 | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.98x | 0.43x | 6.21x | 7.51% | 400M | |
| 22.66x | 2.22x | 14.89x | 2.87% | 328B | |
| 17.47x | 1.64x | 11.73x | 2.38% | 116B | |
| 13.49x | 0.58x | 5.51x | 3.59% | 7.69B | |
| 23.05x | 1.42x | 12.37x | -.--% | 5.36B | |
| 21.45x | 2.17x | 12.93x | 2.53% | 3.13B | |
| 16.39x | 2.04x | 8.02x | 7.14% | 2.66B | |
| 13.79x | 1.51x | 8.62x | 5.87% | 2.45B | |
| 12.48x | - | - | - | 1.92B | |
| Average | 16.53x | 1.50x | 10.04x | 3.99% | 52.01B | |
| Weighted average by Cap. | 21.08x | 2.03x | 13.83x | 2.77% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- SAMS Stock
- Valuation SAMSE
Select your edition
All financial news and data tailored to specific country editions
