Valuation Sword Group SE

Stocks

Market Closed - Euronext Paris Other stock markets 19:55:00 03/07/2026 +04			5-day change	1st Jan Change
30.60 ^EUR	+1.32%		+6.43%	-14.76%

06-04	Sword Group, Netcompany, And Sopra Steria Receives ?93 Million eu-LISA Framework Contract For Entry/Exit System	CI
06-04	Sword Group Unit's Consortium Wins EUR93 Million System Development Framework Deal	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	416.4	374.1	379.9	338	339.2	289.2	-	-
Change	-	-10.17%	1.54%	-11.02%	0.35%	-14.73%	-	-
Enterprise Value (EV) ¹	361.4	335.4	364.7	374.5	415.1	308.9	300.7	293.2
Change	-	-7.2%	8.74%	2.68%	10.83%	-25.58%	-2.65%	-2.49%
P/E	23.6x	3.42x	16.6x	15.5x	17.8x	10.8x	9.51x	8.47x
PBR	4.43x	3.73x	3.64x	3.53x	4.55x	-	-	-
PEG	-	0x	-0.2x	-4.13x	-1.4x	0.3x	0.7x	0.7x
Capitalization / Revenue	1.94x	1.37x	1.32x	1.05x	0.95x	0.74x	0.67x	0.6x
EV / Revenue	1.68x	1.23x	1.27x	1.16x	1.16x	0.8x	0.69x	0.6x
EV / EBITDA	12.4x	9.56x	10.5x	9.65x	9.68x	6.59x	5.74x	5x
EV / EBIT	16x	11.3x	16.7x	14.9x	17.5x	8.78x	7.49x	6.42x
EV / FCF	51.3x	38.5x	19.1x	19.6x	22.4x	11.3x	10.7x	10x
FCF Yield	1.95%	2.6%	5.24%	5.09%	4.46%	8.87%	9.36%	9.98%
Dividend per Share ²	10	1.7	1.7	2	2	2	2	2
Rate of return	22.9%	4.31%	4.27%	5.6%	5.57%	6.62%	6.62%	6.62%
EPS ²	1.85	11.51	2.4	2.31	2.02	2.8	3.175	3.565
Distribution rate	541%	14.8%	70.8%	86.6%	99%	71.4%	63%	56.1%
Net sales ¹	214.6	272.3	288.1	323	357.7	388.5	434	486
EBITDA ¹	29.19	35.1	34.85	38.8	42.88	46.9	52.4	58.6
EBIT ¹	22.58	29.8	21.8	25.15	23.67	35.2	40.15	45.65
Net income ¹	17.65	116.2	22.82	21.81	19.05	26.55	30.1	33.85
Net Debt ¹	-55.02	-38.7	-15.14	36.51	75.88	19.7	11.5	4
Reference price ²	43.65	39.40	39.85	35.70	35.90	30.20	30.20	30.20
Nbr of stocks (in thousands)	9,541	9,495	9,532	9,468	9,448	9,451	-	-
Announcement Date	25/01/22	09/03/23	08/03/24	23/01/25	27/03/26	-	-	-

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.($)
SWORD GROUP SE	10.79x	0.79x	6.51x	6.62%	327M
IBM	28.15x	4.51x	15.75x	2.33%	272B
SNOWFLAKE INC.	-91.12x	14.39x	83.34x	-.--%	90.17B
ACCENTURE PLC	10.21x	1.12x	5.88x	4.73%	84.05B
TATA CONSULTANCY SERVICES LTD.	13.29x	2.42x	8.97x	6.22%	78.6B
RELX PLC	18.54x	4.88x	12.05x	3.07%	55.41B
INFOSYS LIMITED	13.46x	1.97x	8.24x	5.76%	44.25B
FUJITSU LIMITED	13.26x	1.52x	10.42x	1.22%	36.05B
NEC CORPORATION	19.46x	1.43x	9.12x	1.02%	34.62B
HCL TECHNOLOGIES LIMITED	14.69x	1.86x	8.66x	5.89%	30.64B
Average	5.07x	3.49x	16.89x	3.68%	72.62B
Weighted average by Cap.	6.30x	4.58x	20.64x	3.04%