|
Market Closed -
Euronext Paris
11:55:00 2026-11-04 EST
|
5-day change | 1st Jan Change | ||
| 113.00 EUR | +2.73% |
|
+3.67% | -14.39% |
| 10-29 | Samse leans on DIY as building materials trading remains at a standstill |  |
| 09-04 | Samse nearly doubles its recurring operating income in the first half | |
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 | 380.6 | - |
| Change | - | -8.94% | 7.15% | -28.75% | -9.52% | -14.77% | - |
| Enterprise Value (EV) 1 | 915 | 832.6 | 905.4 | 988.8 | 939.1 | 884.1 | 884.3 |
| Change | - | -9.01% | 8.74% | 9.21% | -5.03% | -5.85% | 0.02% |
| P/E | 7.59x | 6.8x | 9.06x | 18.8x | 17.4x | 8.47x | 7.11x |
| PBR | - | - | 1.1x | 0.81x | 0.75x | 0.59x | 0.56x |
| 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 | 0.19x | 0.19x |
| EV / Revenue | 0.52x | 0.44x | 0.48x | 0.51x | 0.49x | 0.44x | 0.43x |
| EV / EBITDA | 5.18x | 4.57x | 5.64x | 7.78x | 7.79x | 6.37x | 5.77x |
| EV / EBIT | - | - | 8.89x | 19.3x | 19.5x | 11x | 9.48x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Dividend per Share 2 | 16 | 16 | 10 | 8 | 5 | 8 | 8 |
| Rate of return | 7.77% | 8.53% | 4.95% | 5.56% | 3.79% | 7.08% | 7.08% |
| EPS 2 | 27.14 | 27.58 | 22.3 | 7.67 | 7.57 | 13.34 | 15.9 |
| Distribution rate | 59% | 58% | 44.8% | 104% | 66.1% | 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 | 138.8 | 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 | 113.00 | 113.00 |
| Nbr of stocks (in thousands) | 3,446 | 3,448 | 3,429 | 3,427 | 3,383 | 3,368 | - |
| Announcement Date | 3/17/22 | 3/17/23 | 3/22/24 | 1/15/25 | 4/23/26 | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.25x | 0.44x | 6.3x | 7.27% | 415M | |
| 22.98x | 2.24x | 15.07x | 2.83% | 333B | |
| 17.98x | 1.68x | 11.99x | 2.31% | 120B | |
| 14.01x | 0.6x | 5.62x | 3.46% | 8.01B | |
| 22.56x | 1.37x | 11.85x | -.--% | 5.02B | |
| 22.58x | 2.28x | 13.62x | 2.4% | 3.31B | |
| 13.86x | 1.49x | 8.53x | 5.86% | 2.44B | |
| 12.91x | - | - | - | 1.98B | |
| 24.36x | 0.42x | 6.6x | 1.9% | 1.8B | |
| Average | 17.72x | 1.32x | 9.95x | 3.25% | 52.84B | |
| Weighted average by Cap. | 21.47x | 2.05x | 14.02x | 2.69% |
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
