Valuation Saint-Gobain Berne S.E.

Stocks

Delayed Berne S.E. Other stock markets 12:00:01 2024-04-17 EDT			5-day change	1st Jan Change
68.29 ^CHF	-5.91%		-.--%	+20.07%

08-05	SAINT GOBAIN : DZ Bank keeps its Buy rating	ZD
08-04	SAINT GOBAIN : Receives a Buy rating from JP Morgan	ZD

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	32,629	23,615	33,969	42,769	42,871	41,799	-	-
Change	-	-27.62%	43.84%	25.9%	0.24%	-2.5%	-	-
Enterprise Value (EV) ¹	39,916	31,847	41,362	52,547	53,227	51,194	50,392	48,932
Change	-	-20.21%	29.88%	27.04%	1.3%	-3.82%	-1.57%	-2.9%
P/E	12.9x	7.82x	12.7x	15.1x	14.9x	14.5x	13x	11.7x
PBR	1.56x	1.05x	1.44x	1.69x	1.75x	1.62x	1.52x	1.42x
PEG	-	0.4x	-1.28x	1.85x	6.06x	12.55x	1.1x	1.1x
Capitalization / Revenue	0.74x	0.46x	0.71x	0.92x	0.92x	0.89x	0.87x	0.84x
EV / Revenue	0.9x	0.62x	0.86x	1.13x	1.15x	1.09x	1.05x	0.98x
EV / EBITDA	6.44x	4.47x	5.91x	7.29x	7.39x	7.08x	6.68x	6.14x
EV / EBIT	8.86x	5.97x	7.88x	9.91x	10.1x	9.88x	9.2x	8.35x
EV / FCF	13.3x	8.45x	10.3x	13x	14.2x	17.3x	15.9x	14.2x
FCF Yield	7.51%	11.8%	9.69%	7.67%	7.05%	5.78%	6.28%	7.04%
Dividend per Share ²	1.63	2	2.1	2.2	2.3	2.371	2.534	2.728
Rate of return	2.63%	4.38%	3.15%	2.57%	2.64%	2.78%	2.97%	3.19%
EPS ²	4.79	5.84	5.26	5.69	5.83	5.897	6.59	7.285
Distribution rate	34%	34.2%	39.9%	38.7%	39.5%	40.2%	38.5%	37.4%
Net sales ¹	44,160	51,197	47,944	46,571	46,483	46,952	47,948	49,841
EBITDA ¹	6,202	7,123	7,001	7,205	7,203	7,227	7,545	7,970
EBIT ¹	4,507	5,337	5,251	5,304	5,293	5,183	5,478	5,862
Net income ¹	2,521	3,003	2,669	2,844	2,883	2,947	3,257	3,570
Net Debt ¹	7,287	8,232	7,393	9,778	10,356	9,394	8,593	7,132
Reference price ²	61.87	45.65	66.66	85.70	86.96	85.44	85.44	85.44
Nbr of stocks (in thousands)	527,378	517,315	509,589	499,051	493,000	489,226	-	-
Announcement Date	2/24/22	2/23/23	2/29/24	2/27/25	3/11/26	-	-	-

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.($)
SAINT-GOBAIN	14.37x	1.08x	7.03x	2.8%	47.76B
ASSA ABLOY AB	23.5x	2.94x	14.38x	1.87%	42.87B
QXO, INC.	-31.44x	1.67x	18.18x	0.53%	15.75B
CARLISLE COMPANIES INCORPORATED	20.39x	3.33x	13.68x	1.2%	15.17B
MASCO CORPORATION	16.8x	2.28x	11.39x	1.69%	14.82B
ZURN ELKAY WATER SOLUTIONS CORPORATION	30.04x	4.69x	17.06x	0.86%	8.6B
SIMPSON MANUFACTURING CO., INC.	21.01x	3.18x	13.07x	0.62%	7.96B
BUILDERS FIRSTSOURCE, INC.	271.82x	0.85x	11.14x	-.--%	7.8B
ARMSTRONG WORLD INDUSTRIES, INC.	22.66x	4.53x	13.2x	0.76%	7.78B
Average	43.24x	2.73x	13.24x	1.15%	18.72B
Weighted average by Cap.	26.58x	2.35x	12.20x	1.68%