Valuation Spadel SA

Stocks

Market Closed - Euronext Bruxelles Other stock markets 19:55:00 07/07/2026 +04			5-day change	1st Jan Change
440.00 ^EUR	+7.32%		+17.02%	+92.98%

06-01	Spadel SA announces Annual dividend, payable on June 05, 2026	CI
03-31	Spadel FY profit EUR 52.2 million	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	796.9	763.7	664.1	651.6	726.3	946.3
Change	-	-4.17%	-13.04%	-1.88%	11.46%	30.29%
Enterprise Value (EV) ¹	743.6	692.7	586.7	541.4	581.6	778.9
Change	-	-6.85%	-15.3%	-7.72%	7.43%	33.91%
P/E	29.2x	28.7x	51.9x	23.1x	17.7x	18.5x
PBR	3.47x	3.04x	2.58x	2.33x	2.34x	2.72x
PEG	-	-11.35x	-1x	0x	0.4x	0.7x
Capitalization / Revenue	2.99x	2.71x	2.07x	1.88x	1.91x	2.37x
EV / Revenue	2.79x	2.45x	1.83x	1.57x	1.53x	1.95x
EV / EBITDA	14.8x	12.7x	14.8x	9.92x	8.37x	9.17x
EV / EBIT	23.3x	19.2x	29.1x	15.8x	12.2x	12.7x
EV / FCF	34.1x	28.5x	30.6x	18x	17.2x	30.2x
FCF Yield	2.94%	3.51%	3.27%	5.56%	5.82%	3.31%
Dividend per Share ²	2	2	1.5	2.2	3.2	4
Rate of return	1.04%	1.09%	0.94%	1.4%	1.83%	1.75%
EPS ²	6.587	6.42	3.08	6.8	9.886	12.33
Distribution rate	30.4%	31.2%	48.7%	32.4%	32.4%	32.4%
Net sales ¹	266.6	282.2	320.8	345.9	379.3	399.5
EBITDA ¹	50.14	54.69	39.76	54.59	69.52	84.96
EBIT ¹	31.97	36.03	20.2	34.2	47.63	61.44
Net income ¹	27.33	26.65	12.79	28.24	41.03	51.19
Net Debt ¹	-53.27	-70.97	-77.32	-110.2	-144.7	-167.4
Reference price ²	192.00	184.00	160.00	157.00	175.00	228.00
Nbr of stocks (in thousands)	4,150	4,150	4,150	4,150	4,150	4,150
Announcement Date	30/04/21	22/04/22	21/04/23	19/04/24	18/04/25	17/04/26

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.($)
SPADEL SA	-	-	-	-	1.94B
THE COCA-COLA COMPANY	25.16x	7.83x	22.22x	2.57%	357B
KEURIG DR PEPPER INC.	16.17x	2.72x	11.23x	2.94%	43.2B
COCA-COLA HELLENIC	20.39x	1.8x	11.29x	2.2%	24.46B
ARCA CONTINENTAL, S.A.B. DE C.V.	16.45x	1.5x	7.37x	4.48%	19.95B
VARUN BEVERAGES LIMITED	47.78x	6.46x	27.99x	0.39%	17.55B
SWIRE PACIFIC LIMITED	9.9x	1.72x	9.91x	4.83%	12.84B
PRIMO BRANDS CORPORATION	28.25x	2.02x	9.33x	1.91%	9.17B
SUNTORY BEVERAGE & FOOD LIMITED	15.99x	0.67x	5.08x	2.62%	8.8B
Average	22.51x	3.09x	13.05x	2.74%	54.98B
Weighted average by Cap.	24.09x	6.38x	19.45x	2.63%