|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 123.50 EUR | +0.41% |
|
+0.82% | -6.44% |
| 05-04 | Atos, JCDecaux, Worldline... stocks to watch today in Paris - |  |
| 04-30 | Samse Q1 revenue down 3.0% to EUR 457 mln | RE |
Company Valuation: SAMSE
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 709.9 | 646.4 | 692.7 | 493.6 | 446.6 | 416.7 | - |
| Change | - | -8.94% | 7.15% | -28.75% | -9.52% | -6.69% | - |
| Enterprise Value (EV) 1 | 915 | 832.6 | 905.4 | 988.8 | 939.1 | 920.2 | 920.4 |
| Change | - | -9.01% | 8.74% | 9.21% | -5.03% | -2.01% | 0.02% |
| P/E Ratio | 7.59x | 6.8x | 9.06x | 18.8x | 17.4x | 9.26x | 7.77x |
| PBR | - | - | 1.1x | 0.81x | 0.75x | 0.64x | 0.62x |
| PEG | - | 4.19x | -0.5x | -0.3x | -13.35x | 0.1x | 0.4x |
| Capitalization / Revenue | 0.4x | 0.34x | 0.37x | 0.26x | 0.23x | 0.21x | 0.2x |
| EV / Revenue | 0.52x | 0.44x | 0.48x | 0.51x | 0.49x | 0.46x | 0.45x |
| EV / EBITDA | 5.18x | 4.57x | 5.64x | 7.78x | 7.79x | 6.63x | 6.01x |
| EV / EBIT | - | - | 8.89x | 19.3x | 19.5x | 11.4x | 9.87x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Dividend per Share 2 | 16 | 16 | 10 | 8 | - | 8 | 8 |
| Rate of return | 7.77% | 8.53% | 4.95% | 5.56% | - | 6.48% | 6.48% |
| EPS 2 | 27.14 | 27.58 | 22.3 | 7.67 | 7.57 | 13.34 | 15.9 |
| Distribution rate | 59% | 58% | 44.8% | 104% | - | 60% | 50.3% |
| Net sales 1 | 1,770 | 1,912 | 1,889 | 1,932 | 1,925 | 1,995 | 2,051 |
| EBITDA 1 | 176.7 | 182.2 | 160.4 | 127.1 | 120.6 | 138.7 | 153.2 |
| EBIT 1 | - | - | 101.9 | 51.11 | 48.26 | 80.42 | 93.24 |
| Net income | 93.5 | 94.87 | 76.43 | 26.26 | 25.61 | - | - |
| Net Debt 1 | 205.1 | 186.1 | 212.7 | 495.2 | 492.5 | 503.5 | 503.7 |
| Reference price 2 | 206.00 | 187.50 | 202.00 | 144.00 | 132.00 | 123.50 | 123.50 |
| Nbr of stocks (in thousands) | 3,446 | 3,448 | 3,429 | 3,427 | 3,383 | 3,374 | - |
| Announcement Date | 3/17/22 | 3/17/23 | 3/22/24 | 1/15/25 | 4/23/26 | - | - |
1EUR in Million2EUR
Estimates
P/E Ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.22x | 0.46x | 6.62x | 6.5% | 480M | |
| 22.09x | 2.17x | 14.51x | 2.91% | 325B | |
| 18x | 1.69x | 12.13x | 2.26% | 124B | |
| 11.43x | 0.5x | 4.84x | 4.47% | 6.33B | |
| 21.32x | 2.77x | 10.94x | 4.96% | 3.73B | |
| 22.19x | 2.08x | 12.91x | 2.39% | 2.74B | |
| 12.96x | 1.39x | 7.9x | 6.55% | 2.35B | |
| 10.77x | - | - | - | 2.07B | |
| 8.48x | 0.38x | 4.8x | 3.18% | 1.44B | |
| Average | 15.16x | 1.43x | 9.33x | 4.15% | 52.02B | |
| Weighted average by Cap. | 20.70x | 2.01x | 13.64x | 2.8% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- SAMS Stock
- Valuation SAMSE
Select your edition
All financial news and data tailored to specific country editions
