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%

07-09	Saint-Gobain Kept at Buy as BofA Notes Recent, Upcoming Key Catalysts	MT
07-08	French and Benelux stocks-Factors to watch on July 8	RE

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	36,948	-	-
Change	-	-27.62%	43.84%	25.9%	0.24%	-13.82%	-	-
Enterprise Value (EV) ¹	39,916	31,847	41,362	52,547	53,227	46,329	45,488	44,060
Change	-	-20.21%	29.88%	27.04%	1.3%	-12.96%	-1.81%	-3.14%
P/E	12.9x	7.82x	12.7x	15.1x	14.9x	12.7x	11.5x	10.5x
PBR	1.56x	1.05x	1.44x	1.69x	1.75x	1.44x	1.36x	1.26x
PEG	-	0.4x	-1.28x	1.85x	6.06x	4.68x	1.18x	1x
Capitalization / Revenue	0.74x	0.46x	0.71x	0.92x	0.92x	0.79x	0.77x	0.74x
EV / Revenue	0.9x	0.62x	0.86x	1.13x	1.15x	0.99x	0.95x	0.89x
EV / EBITDA	6.44x	4.47x	5.91x	7.29x	7.39x	6.43x	6.04x	5.54x
EV / EBIT	8.86x	5.97x	7.88x	9.91x	10.1x	8.92x	8.31x	7.53x
EV / FCF	13.3x	8.45x	10.3x	13x	14.2x	15.7x	14.4x	12.8x
FCF Yield	7.51%	11.8%	9.69%	7.67%	7.05%	6.37%	6.96%	7.79%
Dividend per Share ²	1.63	2	2.1	2.2	2.3	2.352	2.526	2.713
Rate of return	2.63%	4.38%	3.15%	2.57%	2.64%	3.1%	3.33%	3.58%
EPS ²	4.79	5.84	5.26	5.69	5.83	5.988	6.573	7.236
Distribution rate	34%	34.2%	39.9%	38.7%	39.5%	39.3%	38.4%	37.5%
Net sales ¹	44,160	51,197	47,944	46,571	46,483	46,727	47,760	49,647
EBITDA ¹	6,202	7,123	7,001	7,205	7,203	7,208	7,532	7,952
EBIT ¹	4,507	5,337	5,251	5,304	5,293	5,191	5,475	5,848
Net income ¹	2,521	3,003	2,669	2,844	2,883	2,978	3,256	3,552
Net Debt ¹	7,287	8,232	7,393	9,778	10,356	9,380	8,540	7,111
Reference price ²	61.87	45.65	66.66	85.70	86.96	75.80	75.80	75.80
Nbr of stocks (in thousands)	527,378	517,315	509,589	499,051	493,000	487,444	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ASSA ABLOY AB	21.79x	2.74x	13.5x	2.03%	38.64B
MASCO CORPORATION	18.53x	2.32x	12.2x	1.62%	15.45B
CARLISLE COMPANIES INCORPORATED	17.64x	3.01x	12.25x	1.4%	13.33B
QXO, INC.	-27.86x	1.31x	14.26x	-.--%	10.87B
AGC INC.	15.63x	0.82x	5.31x	3.27%	8.45B
TOTO LTD.	27.57x	1.58x	12.67x	1.5%	8.2B
BUILDERS FIRSTSOURCE, INC.	35.08x	0.84x	10.11x	-.--%	8.14B
ZURN ELKAY WATER SOLUTIONS CORPORATION	32.24x	4.36x	16.13x	0.96%	7.9B
SIMPSON MANUFACTURING CO., INC.	20.82x	3.07x	12.73x	0.62%	7.77B
Average	17.94x	2.23x	12.13x	1.27%	13.19B
Weighted average by Cap.	17.86x	2.37x	12.51x	1.47%