|
Real-time Estimate
Cboe Europe
17:43:16 10/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 106.70 EUR | +2.79% |
|
-0.38% | +29.93% |
| 09-08 | Alerts on Sipef buying Tiabam repeat earlier story | RE |
| 08-28 | Ackermans & van Haaren leads in Brussels after raising targets |  |
Company Valuation: SIPEF
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 674.2 | 654.6 | 609.2 | 611.5 | 993.2 | 1,270 | - | - |
| Change | - | -2.91% | -6.93% | 0.38% | 62.41% | 27.82% | - | - |
| Enterprise Value (EV) 1 | 723.4 | 662.4 | 638 | 629.6 | 904.8 | 1,166 | 1,140 | 1,077 |
| Change | - | -8.44% | -3.68% | -1.31% | 43.71% | 28.85% | -2.2% | -5.56% |
| P/E | 7.2x | 6.08x | 8.39x | 9.3x | 7.93x | 10.1x | 10.3x | 10x |
| PBR | 0.93x | 0.8x | 0.71x | - | 0.99x | - | - | - |
| PEG | - | 0.4x | -0.3x | -0.98x | 0.1x | 20.23x | -5.41x | 3.7x |
| Capitalization / Revenue | 1.62x | 1.24x | 1.37x | 1.38x | 1.74x | 2.06x | 2.14x | 2.16x |
| EV / Revenue | 1.74x | 1.26x | 1.44x | 1.42x | 1.59x | 1.89x | 1.93x | 1.83x |
| EV / EBITDA | 4.1x | 2.93x | 3.97x | 3.94x | 3.74x | 4.56x | 4.82x | 4.46x |
| EV / EBIT | 5.66x | 3.71x | 5.91x | 6.05x | 4.82x | 5.97x | 5.95x | 5.47x |
| EV / FCF | 7.89x | 7.7x | 40.8x | - | 6.81x | 13.2x | 11.2x | 9.74x |
| FCF Yield | 12.7% | 13% | 2.45% | - | 14.7% | 7.55% | 8.94% | 10.3% |
| Dividend per Share 2 | 2.273 | 3.202 | 2.152 | 2.089 | 5.103 | 4.565 | 4.52 | 4.585 |
| Rate of return | 3.51% | 5.09% | 3.67% | 3.55% | 5.35% | 3.75% | 3.71% | 3.76% |
| EPS 2 | 8.99 | 10.36 | 6.98 | 6.32 | 12.02 | 12.08 | 11.85 | 12.17 |
| Distribution rate | 25.3% | 30.9% | 30.8% | 33.1% | 42.5% | 37.8% | 38.1% | 37.7% |
| Net sales 1 | 416.1 | 527.5 | 443.9 | 443.8 | 570.4 | 616 | 592 | 589 |
| EBITDA 1 | 176.4 | 226.3 | 160.7 | 160 | 242 | 255.6 | 236.4 | 241.2 |
| EBIT 1 | 127.8 | 178.3 | 108 | 104.1 | 187.7 | 195.2 | 191.7 | 196.9 |
| Net income 1 | 93.75 | 108.2 | 72.74 | 65.84 | 125.4 | 129.9 | 118.7 | 121.8 |
| Net Debt 1 | 49.19 | 7.765 | 28.77 | 18.09 | -88.36 | -103.7 | -129.4 | -192.8 |
| Reference price 2 | 64.71 | 62.95 | 58.58 | 58.81 | 95.34 | 121.79 | 121.79 | 121.79 |
| Nbr of stocks (in thousands) | 10,419 | 10,399 | 10,399 | 10,399 | 10,417 | 10,424 | - | - |
| Announcement Date | 17/02/22 | 16/02/23 | 15/02/24 | 13/02/25 | 12/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.94x | 2.16x | 9.38x | 3.15% | 10.43B | |
| 20.39x | 2.73x | 15.2x | 2.4% | 7.41B | |
| 14.92x | 1.23x | 9.92x | 2.84% | 5.58B | |
| 12.82x | 3.33x | 8.16x | 4.52% | 5.55B | |
| 13.31x | 2x | 6.6x | 5.4% | 2.78B | |
| 11.37x | 3.78x | 9.61x | 7.74% | 2.77B | |
| 10.08x | 1.89x | 4.56x | 3.75% | 1.27B | |
| Average | 14.12x | 2.45x | 9.06x | 4.26% | 5.11B | |
| Weighted average by Cap. | 15.45x | 2.42x | 10.11x | 3.71% |
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
- SIP Stock
- BZ3 Stock
- Valuation SIPEF
Select your edition
All financial news and data tailored to specific country editions
