|
Real-time
Euronext Paris
11:00:29 22/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 29.20 EUR | -0.68% |
|
-0.34% | -18.66% |
| 09-17 | Sword Group S.E., H1 2026 Earnings Call, Sep 10, 2026 | |
| 08-28 | Sword Group S.E. Reports Earnings Results for the Half Year Ended June 30, 2026 | CI |
Company Valuation: Sword Group SE
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 | 278.1 | - | - |
| Change | - | -10.17% | 1.54% | -11.02% | 0.35% | -18% | - | - |
| Enterprise Value (EV) 1 | 361.4 | 335.4 | 364.7 | 374.5 | 415.1 | 311.8 | 299.1 | 298.6 |
| Change | - | -7.2% | 8.74% | 2.68% | 10.83% | -24.87% | -4.07% | -0.17% |
| P/E | 23.6x | 3.42x | 16.6x | 15.5x | 17.8x | 10.2x | 9.26x | 8.25x |
| PBR | 4.43x | 3.73x | 3.64x | 3.53x | 4.55x | - | - | - |
| PEG | - | 0x | -0.2x | -4.13x | -1.4x | 0.2x | 0.9x | 0.7x |
| Capitalization / Revenue | 1.94x | 1.37x | 1.32x | 1.05x | 0.95x | 0.71x | 0.64x | 0.57x |
| EV / Revenue | 1.68x | 1.23x | 1.27x | 1.16x | 1.16x | 0.8x | 0.69x | 0.61x |
| EV / EBITDA | 12.4x | 9.56x | 10.5x | 9.65x | 9.68x | 6.62x | 5.7x | 5.09x |
| EV / EBIT | 16x | 11.3x | 16.7x | 14.9x | 17.5x | 7.74x | 6.9x | 6.07x |
| EV / FCF | 51.3x | 38.5x | 19.1x | 19.6x | 22.4x | 13x | 10.6x | 10.2x |
| FCF Yield | 1.95% | 2.6% | 5.24% | 5.09% | 4.46% | 7.7% | 9.41% | 9.79% |
| 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% | 6.8% | 6.8% | 6.8% |
| EPS 2 | 1.85 | 11.51 | 2.4 | 2.31 | 2.02 | 2.87 | 3.175 | 3.565 |
| Distribution rate | 541% | 14.8% | 70.8% | 86.6% | 99% | 69.7% | 63% | 56.1% |
| Net sales 1 | 214.6 | 272.3 | 288.1 | 323 | 357.7 | 389 | 434 | 486 |
| EBITDA 1 | 29.19 | 35.1 | 34.85 | 38.8 | 42.88 | 47.1 | 52.5 | 58.7 |
| EBIT 1 | 22.58 | 29.8 | 21.8 | 25.15 | 23.67 | 40.3 | 43.35 | 49.2 |
| Net income 1 | 17.65 | 116.2 | 22.82 | 21.81 | 19.05 | 27.4 | 30.1 | 33.85 |
| Net Debt 1 | -55.02 | -38.7 | -15.14 | 36.51 | 75.88 | 33.7 | 21 | 20.5 |
| Reference price 2 | 43.65 | 39.40 | 39.85 | 35.70 | 35.90 | 29.40 | 29.40 | 29.40 |
| Nbr of stocks (in thousands) | 9,541 | 9,495 | 9,532 | 9,468 | 9,448 | 9,460 | - | - |
| Announcement Date | 25/01/22 | 09/03/23 | 08/03/24 | 23/01/25 | 27/03/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.24x | 0.8x | 6.62x | 6.8% | 312M | |
| 24.78x | 3.98x | 13.95x | 2.69% | 237B | |
| 23.14x | 4.85x | 11.91x | 0.72% | 199B | |
| 16.4x | 1.86x | 9.6x | 2.88% | 142B | |
| -127.04x | 17.63x | 96.94x | -.--% | 114B | |
| -529.99x | 37.64x | 154.63x | -.--% | 109B | |
| 16.49x | 2.97x | 11.48x | 4.88% | 96.96B | |
| 23.07x | 5.96x | 14.63x | 2.46% | 69.27B | |
| 15.28x | 2.23x | 9.48x | 5.1% | 50.13B | |
| 24.81x | 2.06x | 13.07x | 1.25% | 48.66B | |
| Average | -50.28x | 8.00x | 34.23x | 2.68% | 106.63B | |
| Weighted average by Cap. | -51.07x | 8.64x | 35.84x | 2.02% |
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
- SWP Stock
- Valuation Sword Group SE
Select your edition
All financial news and data tailored to specific country editions
