Valuation Sodexo

Stocks

Market Closed - Euronext Paris 20:55:00 29/10/2026 +04			Pre-market 10:37:14
58.00 ^EUR	-2.03%		57.75	-0.43%

10-29	Renault accelerates, Pluxee plunges on announcement of prolonged adjustment in Brazil
10-28	Sodexo's Hold Rating Kept as Berenberg Notes 'Slightly Out of Reach' Mid-term Targets; Estimates Up	MT

Data adjusted to current consolidation scope

Fiscal Period: August	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	10,218	11,176	14,455	11,783	7,487	8,459	-	-
Change	-	9.37%	29.34%	-18.49%	-36.46%	12.98%	-	-
Enterprise Value (EV) ¹	11,696	12,444	18,854	14,383	10,174	11,316	11,814	11,818
Change	-	6.39%	51.51%	-23.71%	-29.26%	11.22%	1.84%	0.03%
P/E	74.5x	16.3x	18.4x	71.2x	10.9x	28x	25.9x	16.7x
PBR	3.26x	2.55x	3.21x	3.12x	2x	2.27x	2.21x	2.08x
PEG	-	0x	1.3x	-0.9x	0x	-0.5x	0.8x	0.3x
Capitalization / Revenue	0.59x	0.53x	0.61x	0.5x	0.31x	0.35x	0.34x	0.33x
EV / Revenue	0.67x	0.59x	0.79x	0.6x	0.42x	0.47x	0.47x	0.45x
EV / EBITDA	9.92x	7.87x	10.5x	9.32x	6.39x	8.95x	8.71x	7.74x
EV / EBIT	20.2x	11.8x	14.1x	13x	8.93x	14x	13.7x	11.8x
EV / FCF	24.2x	19.7x	23.2x	16.9x	20.1x	29.9x	78.2x	33.3x
FCF Yield	4.13%	5.07%	4.31%	5.92%	4.96%	3.35%	1.28%	3%
Dividend per Share ²	2	2.4	3.1	2.65	2.7	1.74	1.685	2.032
Rate of return	2.86%	3.14%	3.13%	3.29%	5.26%	3.01%	2.9%	3.5%
EPS ²	0.94	4.69	5.38	1.13	4.71	2.07	2.24	3.48
Distribution rate	213%	51.2%	57.6%	235%	57.3%	84.1%	75.2%	58.4%
Net sales ¹	17,428	21,125	23,727	23,798	24,074	23,963	25,068	26,013
EBITDA ¹	1,179	1,582	1,793	1,543	1,593	1,265	1,356	1,526
EBIT ¹	578	1,059	1,335	1,109	1,139	810	861	999.5
Net income ¹	139	695	794	168	695	304	314.1	496.7
Net Debt ¹	1,478	1,268	4,399	2,600	2,687	2,872	3,355	3,359
Reference price ²	70.02	76.44	99.02	80.50	51.30	58.00	58.00	58.00
Nbr of stocks (in thousands)	145,930	146,205	145,982	146,372	145,951	145,841	-	-
Announcement Date	27/10/21	26/10/22	26/10/23	24/10/24	23/10/25	23/10/26	-	-

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.($)
SODEXO	33.8x	0.49x	9.13x	2.85%	9.44B
MCDONALD'S CORPORATION	20.11x	7.88x	14.24x	2.91%	182B
STARBUCKS CORPORATION	47.13x	3.68x	23.83x	2.39%	120B
COMPASS GROUP PLC	25.24x	1.28x	12.52x	2.2%	57.1B
YUM! BRANDS, INC.	16.56x	6.04x	17.93x	1.94%	42.18B
CHIPOTLE MEXICAN GRILL, INC.	29.23x	3.46x	20.17x	-.--%	39.57B
RESTAURANT BRANDS INTERNATIONAL INC.	16.35x	3.8x	11.92x	3.53%	25.45B
DARDEN RESTAURANTS, INC.	19.61x	2x	12.06x	2.95%	24.95B
YUM CHINA HOLDINGS, INC.	15.35x	1.1x	7.24x	2.63%	15.39B
ARAMARK	30.98x	0.96x	12.45x	0.85%	14.77B
Average	25.44x	3.07x	14.15x	2.22%	53.12B
Weighted average by Cap.	27.38x	4.75x	16.41x	2.39%