Valuation Saint-Gobain Swiss Exchange

Stocks

Market Closed - Swiss Exchange 11:35:29 2026-09-28 EDT			5-day change	1st Jan Change
70.10 ^CHF	-5.88%		-.--%	-12.72%

10-14	Saint-Gobain : JP Morgan maintains a Buy rating	ZD
10-09	RBC Capital Markets Downgrades Saint-Gobain to Sector Perform, Cuts PT	MT

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	32,113	-	-
Change	-	-27.62%	43.84%	25.9%	0.24%	-25.09%	-	-
Enterprise Value (EV) ¹	39,916	31,847	41,362	52,547	53,227	41,738	40,839	39,453
Change	-	-20.21%	29.88%	27.04%	1.3%	-21.59%	-2.15%	-3.39%
P/E	12.9x	7.82x	12.7x	15.1x	14.9x	11.2x	10x	9.04x
PBR	1.56x	1.05x	1.44x	1.69x	1.75x	1.25x	1.18x	1.1x
PEG	-	0.4x	-1.28x	1.85x	6.06x	12.59x	0.9x	0.8x
Capitalization / Revenue	0.74x	0.46x	0.71x	0.92x	0.92x	0.69x	0.67x	0.64x
EV / Revenue	0.9x	0.62x	0.86x	1.13x	1.15x	0.89x	0.85x	0.79x
EV / EBITDA	6.44x	4.47x	5.91x	7.29x	7.39x	5.82x	5.47x	4.98x
EV / EBIT	8.86x	5.97x	7.88x	9.91x	10.1x	8.08x	7.52x	6.76x
EV / FCF	13.3x	8.45x	10.3x	13x	14.2x	14.1x	13x	11.4x
FCF Yield	7.51%	11.8%	9.69%	7.67%	7.05%	7.09%	7.69%	8.75%
Dividend per Share ²	1.63	2	2.1	2.2	2.3	2.351	2.524	2.727
Rate of return	2.63%	4.38%	3.15%	2.57%	2.64%	3.58%	3.84%	4.15%
EPS ²	4.79	5.84	5.26	5.69	5.83	5.882	6.542	7.263
Distribution rate	34%	34.2%	39.9%	38.7%	39.5%	40%	38.6%	37.5%
Net sales ¹	44,160	51,197	47,944	46,571	46,483	46,825	47,855	49,919
EBITDA ¹	6,202	7,123	7,001	7,205	7,203	7,176	7,468	7,924
EBIT ¹	4,507	5,337	5,251	5,304	5,293	5,166	5,433	5,840
Net income ¹	2,521	3,003	2,669	2,844	2,883	2,933	3,211	3,530
Net Debt ¹	7,287	8,232	7,393	9,778	10,356	9,625	8,726	7,340
Reference price ²	61.87	45.65	66.66	85.70	86.96	65.64	65.64	65.64
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.($)
FERGUSON ENTERPRISES INC.	20.21x	1.46x	13.88x	1.63%	43.11B
ASSA ABLOY AB	22.26x	2.81x	13.76x	1.97%	38.93B
SAINT-GOBAIN	11.11x	0.89x	5.79x	3.6%	35.77B
GEBERIT AG	27.8x	5.58x	18.91x	2.48%	21.01B
KINGSPAN GROUP PLC	23.96x	2.02x	14.7x	0.61%	20.71B
MASCO CORPORATION	15.54x	2.14x	10.66x	1.83%	13.7B
CARLISLE COMPANIES INCORPORATED	17.68x	2.93x	12.08x	1.4%	13.03B
QXO, INC.	-17.22x	1.42x	16.43x	3.31%	11.43B
ADVANCED DRAINAGE SYSTEMS, INC.	20.4x	3.22x	10.63x	0.63%	9.56B
Average	15.75x	2.49x	12.98x	1.94%	23.03B
Weighted average by Cap.	17.64x	2.30x	12.72x	2.06%