Valuation Séché Environnement SA

Equities

Market Closed - Euronext Paris Other stock markets 11:35:14 2024-09-19 EDT			5-day change	1st Jan Change
93.50 ^EUR	+1.63%		+4.70%	-15.00%

09-05	Such a long wait
09-05	Séché: down after half-year results	CF

Fiscal Period: Dezember	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	293.3	310.4	560.1	700.9	858.6	717.9	-	-
Change	-	5.83%	80.45%	25.15%	22.5%	-16.38%	-	-
Enterprise Value (EV) ¹	749.5	760.6	1,035	1,288	1,501	1,687	1,636	1,565
Change	-	1.48%	36.08%	24.48%	16.47%	12.43%	-3.05%	-4.29%
P/E ratio	16.6x	22.5x	19.7x	15.7x	17.9x	16.8x	11.7x	9.75x
PBR	1.15x	1.22x	2.09x	2.28x	2.54x	1.91x	1.68x	1.46x
PEG	-	-1x	0x	0.3x	2.5x	-1.6x	0.3x	0.5x
Capitalization / Revenue	0.42x	0.46x	0.71x	0.72x	0.79x	0.6x	0.56x	0.53x
EV / Revenue	1.06x	1.13x	1.31x	1.32x	1.38x	1.42x	1.28x	1.15x
EV / EBITDA	5.54x	5.55x	6.08x	6.39x	6.89x	7.29x	6.13x	5.23x
EV / EBIT	15.7x	16x	14.5x	14.1x	14.8x	15.7x	12.3x	9.83x
EV / FCF	19.4x	13.8x	19.6x	26.7x	15.7x	16.3x	16.4x	12x
FCF Yield	5.16%	7.23%	5.09%	3.75%	6.36%	6.12%	6.09%	8.33%
Dividend per Share ²	0.95	0.95	1	1.1	1.2	1.212	1.333	1.467
Rate of return	2.53%	2.39%	1.39%	1.22%	1.09%	1.32%	1.45%	1.59%
EPS ²	2.27	1.77	3.64	5.72	6.13	5.482	7.856	9.435
Distribution rate	41.9%	53.7%	27.5%	19.2%	19.6%	22.1%	17%	15.5%
Net sales ¹	704.4	673.1	790.1	972.7	1,089	1,191	1,280	1,362
EBITDA ¹	135.4	137	170.3	201.6	217.7	231.4	266.7	299.1
EBIT ¹	47.8	47.5	71.5	91.27	101.2	107.1	133.4	159.3
Net income ¹	17.82	13.8	28.38	44.61	47.8	44.22	60.35	74.13
Net Debt ¹	456.2	450.2	474.9	587.4	641.9	969.1	917.6	847.4
Reference price ²	37.60	39.80	71.80	89.80	110.00	92.00	92.00	92.00
Nbr of stocks (in thousands)	7,800	7,798	7,800	7,805	7,805	7,804	-	-
Announcement Date	20-03-09	21-03-08	22-03-07	23-03-06	24-03-11	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
SÉCHÉ ENVIRONNEMENT SA	16.78x	1.42x	7.29x	+1.32%	798M
WASTE CONNECTIONS, INC.	42.25x	6.03x	18.4x	+0.65%	46.81B
GFL ENVIRONMENTAL INC.	-33.66x	3.82x	13.53x	+0.13%	15.39B
CASELLA WASTE SYSTEMS, INC.	256.57x	4.48x	18.74x	-.--%	6.2B
STERICYCLE, INC.	57.93x	2.51x	14.47x	-	5.73B
CLEANAWAY WASTE MANAGEMENT LIMITED	31.87x	2.05x	10.04x	+2.06%	4.3B
GRANDBLUE ENVIRONMENT CO., LTD.	9.05x	-	-	+2.78%	2.18B
ZHEFU HOLDING GROUP CO., LTD.	13.5x	-	-	-	1.97B
PURECYCLE TECHNOLOGIES, INC.	-6.59x	-	-	-	1.45B
SHANGHAI ENVIRONMENT GROUP CO., LTD	16.84x	-	-	-	1.38B
Average	40.45x	3.38x	13.75x	+1.15%	8.62B
Weighted average by Cap.	41.68x	4.96x	16.63x	+0.64%