Valuation SIPEF

Stocks

Real-time Euronext Bruxelles 17:08:19 30/10/2026 +04			5-day change	1st Jan Change
110.00 ^EUR	-0.36%		0.00%	+35.47%

09-08	Alerts on Sipef buying Tiabam repeat earlier story	RE
08-28	Ackermans & van Haaren leads in Brussels after raising targets

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	1,285	-	-
Change	-	-2.91%	-6.93%	0.38%	62.41%	29.36%	-	-
Enterprise Value (EV) ¹	723.4	662.4	638	629.6	904.8	1,175	1,172	1,121
Change	-	-8.44%	-3.68%	-1.31%	43.71%	29.92%	-0.3%	-4.34%
P/E	7.2x	6.08x	8.39x	9.3x	7.93x	9.64x	9.41x	9.6x
PBR	0.93x	0.8x	0.71x	-	0.99x	-	-	-
PEG	-	0.4x	-0.3x	-0.98x	0.1x	1.5x	3.88x	-4.84x
Capitalization / Revenue	1.62x	1.24x	1.37x	1.38x	1.74x	2.01x	2.07x	2.03x
EV / Revenue	1.74x	1.26x	1.44x	1.42x	1.59x	1.84x	1.89x	1.78x
EV / EBITDA	4.1x	2.93x	3.97x	3.94x	3.74x	4.48x	4.77x	4.56x
EV / EBIT	5.66x	3.71x	5.91x	6.05x	4.82x	5.63x	5.56x	5.44x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	2.273	3.202	2.152	2.089	5.103	4.71	4.77	4.72
Rate of return	3.51%	5.09%	3.67%	3.55%	5.35%	3.82%	3.87%	3.83%
EPS ²	8.99	10.36	6.98	6.32	12.02	12.79	13.1	12.84
Distribution rate	25.3%	30.9%	30.8%	33.1%	42.5%	36.8%	36.4%	36.8%
Net sales ¹	416.1	527.5	443.9	443.8	570.4	638	619.5	631.6
EBITDA ¹	176.4	226.3	160.7	160	242	262.3	245.9	245.6
EBIT ¹	127.8	178.3	108	104.1	187.7	208.7	210.7	205.9
Net income ¹	93.75	108.2	72.74	65.84	125.4	133.8	125.5	125.6
Net Debt ¹	49.19	7.765	28.77	18.09	-88.36	-109.3	-112.8	-163.7
Reference price ²	64.71	62.95	58.58	58.81	95.34	123.26	123.26	123.26
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

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.($)
SIPEF	9.64x	1.84x	4.48x	3.82%	1.28B
NESTLÉ S.A.	21.64x	2.92x	14.41x	3.79%	258B
MONDELEZ INTERNATIONAL, INC.	19.45x	2.5x	14.87x	3.29%	79.81B
DANONE	17.3x	1.78x	10.17x	3.63%	46.24B
ARCHER-DANIELS-MIDLAND COMPANY	14.09x	0.51x	9.1x	2.74%	36.73B
THE HERSHEY COMPANY	18.57x	2.98x	11.95x	3.6%	32.2B
AJINOMOTO CO., INC.	35.17x	3.04x	17.74x	1.05%	31.07B
FOSHAN HAITIAN FLAVOURING AND FOOD COMPANY LTD.	26.06x	5.48x	17.47x	3.22%	29.69B
KRAFT HEINZ	-8.42x	1.84x	9.2x	6.71%	28.34B
INNER MONGOLIA YILI INDUSTRIAL GROUP CO., LTD.	18.35x	1.75x	12.39x	4.65%	27.95B
Average	17.19x	2.46x	12.18x	3.65%	57.11B
Weighted average by Cap.	19.61x	2.64x	13.61x	3.64%