Valuation Saint-Gobain Xetra

Stocks

Market Closed - Xetra 11:35:40 2026-09-14 EDT			5-day change	1st Jan Change
69.90 ^EUR	-1.83%		-6.33%	-19.64%

09-14	Saint-Gobain : JP Morgan gives a Buy rating	ZD
09-10	Saint-Gobain : Jefferies remains its Buy rating	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	34,040	-	-
Change	-	-27.62%	43.84%	25.9%	0.24%	-20.6%	-	-
Enterprise Value (EV) ¹	39,916	31,847	41,362	52,547	53,227	43,382	42,541	40,982
Change	-	-20.21%	29.88%	27.04%	1.3%	-18.5%	-1.94%	-3.66%
P/E	12.9x	7.82x	12.7x	15.1x	14.9x	11.7x	10.5x	9.5x
PBR	1.56x	1.05x	1.44x	1.69x	1.75x	1.32x	1.24x	1.15x
PEG	-	0.4x	-1.28x	1.85x	6.06x	6.87x	0.9x	0.9x
Capitalization / Revenue	0.74x	0.46x	0.71x	0.92x	0.92x	0.72x	0.71x	0.68x
EV / Revenue	0.9x	0.62x	0.86x	1.13x	1.15x	0.92x	0.89x	0.82x
EV / EBITDA	6.44x	4.47x	5.91x	7.29x	7.39x	5.99x	5.63x	5.13x
EV / EBIT	8.86x	5.97x	7.88x	9.91x	10.1x	8.34x	7.74x	6.96x
EV / FCF	13.3x	8.45x	10.3x	13x	14.2x	14.3x	13.1x	11.5x
FCF Yield	7.51%	11.8%	9.69%	7.67%	7.05%	6.97%	7.66%	8.72%
Dividend per Share ²	1.63	2	2.1	2.2	2.3	2.36	2.532	2.732
Rate of return	2.63%	4.38%	3.15%	2.57%	2.64%	3.39%	3.64%	3.93%
EPS ²	4.79	5.84	5.26	5.69	5.83	5.929	6.642	7.326
Distribution rate	34%	34.2%	39.9%	38.7%	39.5%	39.8%	38.1%	37.3%
Net sales ¹	44,160	51,197	47,944	46,571	46,483	47,034	48,033	49,957
EBITDA ¹	6,202	7,123	7,001	7,205	7,203	7,240	7,562	7,988
EBIT ¹	4,507	5,337	5,251	5,304	5,293	5,202	5,496	5,886
Net income ¹	2,521	3,003	2,669	2,844	2,883	2,960	3,279	3,589
Net Debt ¹	7,287	8,232	7,393	9,778	10,356	9,342	8,500	6,942
Reference price ²	61.87	45.65	66.66	85.70	86.96	69.58	69.58	69.58
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SAINT-GOBAIN	12.06x	0.94x	6.12x	3.3%	40.61B
ASSA ABLOY AB	21.78x	2.75x	13.49x	2.01%	39.1B
MASCO CORPORATION	15.25x	2.1x	10.49x	1.87%	13.46B
CARLISLE COMPANIES INCORPORATED	17.86x	2.98x	12.23x	1.38%	13.28B
QXO, INC.	-22.38x	1.46x	16.39x	2.97%	12.77B
ZURN ELKAY WATER SOLUTIONS CORPORATION	27.38x	4.16x	15.13x	0.97%	7.66B
AGC INC.	14.66x	0.74x	4.9x	3.79%	7.66B
SIMPSON MANUFACTURING CO., INC.	18.92x	2.83x	11.63x	0.69%	7.11B
ARMSTRONG WORLD INDUSTRIES, INC.	20.21x	4.07x	11.85x	0.85%	6.93B
Average	13.97x	2.45x	11.36x	1.98%	16.51B
Weighted average by Cap.	14.10x	2.14x	10.82x	2.3%