|
Market Closed -
Euronext Paris
11:55:00 2026-09-10 EDT
|
5-day change | 1st Jan Change | ||
| 56.95 EUR | +0.26% |
|
-4.45% | +15.52% |
| 08-10 | Rebound benefits, organic growth challenges |  |
| 07-24 | Groupe SEB Expands U.S. Hospitality Business With Integration Of WMF And HEPP Into SEB Professional Culinary Division | CI |
Company Valuation: SEB S.A.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 7,548 | 4,308 | 6,222 | 4,759 | 2,701 | 3,125 | - | - |
| Change | - | -42.93% | 44.44% | -23.51% | -43.25% | 15.69% | - | - |
| Enterprise Value (EV) 1 | 9,072 | 6,281 | 7,991 | 6,685 | 5,043 | 5,353 | 5,226 | 4,963 |
| Change | - | -30.77% | 27.23% | -16.34% | -24.57% | 6.14% | -2.36% | -5.03% |
| P/E | 16.4x | 13.7x | 16.2x | 20.7x | 11.1x | 16.2x | 7.79x | 6.54x |
| PBR | 2.52x | 1.37x | - | 1.46x | 0.83x | 0.95x | 0.9x | 0.83x |
| PEG | - | -0.4x | 0.7x | -0.5x | 2.13x | -0.8x | 0x | 0.3x |
| Capitalization / Revenue | 0.94x | 0.54x | 0.78x | 0.58x | 0.33x | 0.38x | 0.36x | 0.35x |
| EV / Revenue | 1.13x | 0.79x | 1x | 0.81x | 0.62x | 0.64x | 0.61x | 0.55x |
| EV / EBITDA | 8.71x | 7.19x | 8.11x | 6.42x | 5.9x | 5.61x | 5.02x | 4.34x |
| EV / EBIT | 11.7x | 10.4x | 11.4x | 8.7x | 8.65x | 8.35x | 7.04x | 5.97x |
| EV / FCF | 29.6x | -314x | 9.93x | 21.2x | -293x | 13.3x | 15.3x | 10.8x |
| FCF Yield | 3.37% | -0.32% | 10.1% | 4.73% | -0.34% | 7.51% | 6.53% | 9.29% |
| Dividend per Share 2 | 2.45 | 2.45 | 2.62 | 2.8 | 2.8 | 2.832 | 2.918 | 3.203 |
| Rate of return | 1.79% | 3.13% | 2.32% | 3.2% | 5.68% | 4.97% | 5.12% | 5.62% |
| EPS 2 | 8.36 | 5.71 | 6.97 | 4.23 | 4.45 | 3.511 | 7.311 | 8.712 |
| Distribution rate | 29.3% | 42.9% | 37.6% | 66.2% | 62.9% | 80.7% | 39.9% | 36.8% |
| Net sales 1 | 8,059 | 7,960 | 8,006 | 8,266 | 8,169 | 8,318 | 8,628 | 8,964 |
| EBITDA 1 | 1,041 | 874 | 985 | 1,042 | 854 | 954 | 1,041 | 1,143 |
| EBIT 1 | 773.9 | 602.7 | 701.8 | 768.8 | 582.9 | 641.2 | 741.9 | 830.8 |
| Net income 1 | 453.8 | 316.2 | 386.2 | 232 | 244.6 | 188.8 | 394.7 | 452.9 |
| Net Debt 1 | 1,524 | 1,973 | 1,769 | 1,926 | 2,342 | 2,228 | 2,102 | 1,839 |
| Reference price 2 | 136.90 | 78.25 | 113.00 | 87.50 | 49.30 | 56.95 | 56.95 | 56.95 |
| Nbr of stocks (in thousands) | 55,135 | 55,050 | 55,061 | 54,393 | 54,784 | 54,868 | - | - |
| Announcement Date | 2/24/22 | 2/22/23 | 2/21/24 | 2/27/25 | 2/25/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.18x | 0.64x | 5.6x | 4.99% | 3.62B | |
| 14.07x | 1.36x | 11.01x | 5.21% | 104B | |
| 10.22x | 0.54x | 5.4x | 5.61% | 27.69B | |
| 27.86x | 3.07x | 16.88x | 1.15% | 23.85B | |
| 49.05x | 3.8x | 33.35x | 0.67% | 11.75B | |
| 16.08x | 1.24x | 7.29x | 2.59% | 6.85B | |
| 14.96x | 1.26x | 11.1x | 5.89% | 4.64B | |
| 29.79x | 2.3x | 14.28x | 1.34% | 3.3B | |
| 13.35x | 0.63x | 4.76x | 3.06% | 3.11B | |
| 10.86x | 0.95x | 6.57x | 4.82% | 2.56B | |
| Average | 20.24x | 1.58x | 11.62x | 3.53% | 19.11B | |
| Weighted average by Cap. | 17.74x | 1.58x | 11.97x | 4.29% |
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
- SK Stock
- Valuation SEB S.A.
Select your edition
All financial news and data tailored to specific country editions
