Valuation Saint-Gobain Swiss Exchange

Stocks

Market Closed - Swiss Exchange Other stock markets 03:06:41 2026-06-15 EDT			5-day change	1st Jan Change
73.50 ^CHF	+8.47%		+3.52%	-8.49%

06-16	Saint-Gobain Shareholders Cheer Dahl Sale While Kesko Investors Recoil
06-15	Industrials Up After Factory Data - Industrials Roundup	DJ

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	38,264	-	-
Change	-	-27.62%	43.84%	25.9%	0.24%	-10.75%	-	-
Enterprise Value (EV) ¹	39,916	31,847	41,362	52,547	53,227	47,863	47,068	46,318
Change	-	-20.21%	29.88%	27.04%	1.3%	-10.08%	-1.66%	-1.59%
P/E	12.9x	7.82x	12.7x	15.1x	14.9x	12.9x	11.7x	10.6x
PBR	1.56x	1.05x	1.44x	1.69x	1.75x	1.49x	1.4x	1.3x
PEG	-	0.4x	-1.28x	1.85x	6.06x	2.79x	1.17x	1x
Capitalization / Revenue	0.74x	0.46x	0.71x	0.92x	0.92x	0.82x	0.79x	0.76x
EV / Revenue	0.9x	0.62x	0.86x	1.13x	1.15x	1.02x	0.97x	0.92x
EV / EBITDA	6.44x	4.47x	5.91x	7.29x	7.39x	6.6x	6.17x	5.75x
EV / EBIT	8.86x	5.97x	7.88x	9.91x	10.1x	9.12x	8.44x	7.76x
EV / FCF	13.3x	8.45x	10.3x	13x	14.2x	15.8x	14.5x	13.2x
FCF Yield	7.51%	11.8%	9.69%	7.67%	7.05%	6.33%	6.92%	7.6%
Dividend per Share ²	1.63	2	2.1	2.2	2.3	2.372	2.56	2.735
Rate of return	2.63%	4.38%	3.15%	2.57%	2.64%	3.02%	3.26%	3.48%
EPS ²	4.79	5.84	5.26	5.69	5.83	6.1	6.709	7.406
Distribution rate	34%	34.2%	39.9%	38.7%	39.5%	38.9%	38.2%	36.9%
Net sales ¹	44,160	51,197	47,944	46,571	46,483	46,881	48,653	50,574
EBITDA ¹	6,202	7,123	7,001	7,205	7,203	7,252	7,626	8,055
EBIT ¹	4,507	5,337	5,251	5,304	5,293	5,249	5,578	5,969
Net income ¹	2,521	3,003	2,669	2,844	2,883	3,047	3,319	3,637
Net Debt ¹	7,287	8,232	7,393	9,778	10,356	9,598	8,804	8,053
Reference price ²	61.87	45.65	66.66	85.70	86.96	78.50	78.50	78.50
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ASSA ABLOY AB	22.37x	2.82x	13.86x	1.98%	40.63B
MASCO CORPORATION	17.76x	2.24x	11.79x	1.69%	14.84B
CARLISLE COMPANIES INCORPORATED	19.07x	3.23x	13.06x	1.29%	14.4B
QXO, INC.	-37.59x	1.38x	15.75x	-.--%	12.34B
AGC INC.	17.92x	0.9x	5.86x	2.89%	9.62B
TOTO LTD.	41.33x	1.77x	15.04x	1.23%	8.35B
BUILDERS FIRSTSOURCE, INC.	36.5x	0.86x	10.35x	-.--%	8.47B
ZURN ELKAY WATER SOLUTIONS CORPORATION	33.75x	4.56x	16.88x	0.92%	8.27B
SIMPSON MANUFACTURING CO., INC.	21.56x	3.18x	13.2x	0.6%	8.04B
Average	19.19x	2.33x	12.87x	1.18%	13.89B
Weighted average by Cap.	18.11x	2.44x	13.09x	1.4%