Valuation SIPEF OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 09:57:08 2026-01-26 EST			5-day change	1st Jan Change
100.00 ^USD	+85.19%		-.--%	+85.19%

06-10	Sipef NV announces Annual dividend, payable on July 01, 2026	CI
04-23	Sipef Q1 palm oil production up by 7.3% y/y	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	674.2	654.6	609.2	611.5	993.2	1,128	-	-
Change	-	-2.91%	-6.93%	0.38%	62.41%	13.62%	-	-
Enterprise Value (EV) ¹	723.4	662.4	638	629.6	904.8	1,014	975.9	914.7
Change	-	-8.44%	-3.68%	-1.31%	43.71%	12.07%	-3.76%	-6.27%
P/E Ratio	7.2x	6.08x	8.39x	9.3x	7.93x	8.92x	9.74x	9.6x
PBR	0.93x	0.8x	0.71x	-	-	1.04x	0.98x	0.93x
PEG	-	0.4x	-0.3x	-0.98x	0.1x	9.75x	-1.17x	6.67x
Capitalization / Revenue	1.62x	1.24x	1.37x	1.38x	1.74x	1.93x	1.95x	1.96x
EV / Revenue	1.74x	1.26x	1.44x	1.42x	1.59x	1.74x	1.68x	1.59x
EV / EBITDA	4.1x	2.93x	3.97x	3.94x	3.74x	4.14x	4.22x	3.91x
EV / EBIT	5.66x	3.71x	5.91x	6.05x	4.82x	5.35x	5.6x	5.2x
EV / FCF	7.89x	7.7x	40.8x	-	-	11.5x	9.58x	8.28x
FCF Yield	12.7%	13%	2.45%	-	-	8.68%	10.4%	12.1%
Dividend per Share ²	2.273	3.202	2.152	2.089	5.103	4.565	4.52	4.585
Rate of return	3.51%	5.09%	3.67%	3.55%	5.35%	4.22%	4.18%	4.24%
EPS ²	8.99	10.36	6.98	6.32	12.02	12.13	11.12	11.28
Distribution rate	25.3%	30.9%	30.8%	33.1%	42.5%	37.6%	40.6%	40.6%
Net sales ¹	416.1	527.5	443.9	443.8	570.4	583.5	579.2	575.2
EBITDA ¹	176.4	226.3	160.7	160	242	245.2	231.2	234
EBIT ¹	127.8	178.3	108	104.1	187.7	189.6	174.4	176
Net income ¹	93.75	108.2	72.74	65.84	125.4	126.5	116	117.6
Net Debt ¹	49.19	7.765	28.77	18.09	-88.36	-114.4	-152.6	-213.8
Reference price ²	64.71	62.95	58.58	58.81	95.34	108.26	108.26	108.26
Nbr of stocks (in thousands)	10,419	10,399	10,399	10,399	10,417	10,424	-	-
Announcement Date	2/17/22	2/16/23	2/15/24	2/13/25	2/12/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SIME DARBY PLANTATION	17.29x	2.06x	9.27x	2.99%	10.23B
AAK AB	16.01x	1.38x	10.69x	2.52%	6.59B
IOI CORPORATION	18.09x	2.38x	13.39x	2.74%	6.51B
FIRST RESOURCES LIMITED	8.65x	2.31x	5.63x	6.49%	3.42B
BUMITAMA AGRI LTD.	11.72x	1.7x	5.81x	6.47%	2.26B
PT TRIPUTRA AGRO PERSADA TBK	6.2x	2.22x	5.72x	12.09%	1.66B
COBRAM ESTATE OLIVES LIMITED	103.13x	6.73x	29.85x	1.15%	1.32B
Average	25.87x	2.68x	11.48x	4.92%	4.57B
Weighted average by Cap.	18.85x	2.19x	10.44x	3.86%