Valuation SIPEF

Stocks

Real-time Euronext Bruxelles 05:47:10 2026-11-05 EST			5-day change	1st Jan Change
110.20 ^EUR	-0.36%		-0.18%	+35.71%

09-08	Alerts on Sipef buying Tiabam repeat earlier story	RE
08-28	Ackermans & van Haaren leads in Brussels after raising targets

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	1,294	-	-
Change	-	-2.91%	-6.93%	0.38%	62.41%	30.27%	-	-
Enterprise Value (EV) ¹	723.4	662.4	638	629.6	904.8	1,184	1,181	1,130
Change	-	-8.44%	-3.68%	-1.31%	43.71%	30.91%	-0.3%	-4.31%
P/E	7.2x	6.08x	8.39x	9.3x	7.93x	9.7x	9.47x	9.67x
PBR	0.93x	0.8x	0.71x	-	0.99x	-	-	-
PEG	-	0.4x	-0.3x	-0.98x	0.1x	1.51x	3.91x	-4.87x
Capitalization / Revenue	1.62x	1.24x	1.37x	1.38x	1.74x	2.03x	2.09x	2.05x
EV / Revenue	1.74x	1.26x	1.44x	1.42x	1.59x	1.86x	1.91x	1.79x
EV / EBITDA	4.1x	2.93x	3.97x	3.94x	3.74x	4.52x	4.8x	4.6x
EV / EBIT	5.66x	3.71x	5.91x	6.05x	4.82x	5.68x	5.6x	5.49x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	2.273	3.202	2.152	2.089	5.103	4.71	4.77	4.72
Rate of return	3.51%	5.09%	3.67%	3.55%	5.35%	3.79%	3.84%	3.8%
EPS ²	8.99	10.36	6.98	6.32	12.02	12.79	13.1	12.84
Distribution rate	25.3%	30.9%	30.8%	33.1%	42.5%	36.8%	36.4%	36.8%
Net sales ¹	416.1	527.5	443.9	443.8	570.4	638	619.5	631.6
EBITDA ¹	176.4	226.3	160.7	160	242	262.3	245.9	245.6
EBIT ¹	127.8	178.3	108	104.1	187.7	208.7	210.7	205.9
Net income ¹	93.75	108.2	72.74	65.84	125.4	133.8	125.5	125.6
Net Debt ¹	49.19	7.765	28.77	18.09	-88.36	-109.3	-112.8	-163.7
Reference price ²	64.71	62.95	58.58	58.81	95.34	124.12	124.12	124.12
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.($)
SIPEF	9.7x	1.86x	4.52x	3.79%	1.29B
NESTLÉ S.A.	22.44x	3.01x	14.84x	3.65%	270B
MONDELEZ INTERNATIONAL, INC.	20.16x	2.64x	15.62x	3.03%	85.29B
DANONE	18.17x	1.87x	10.67x	3.45%	48.83B
ARCHER-DANIELS-MIDLAND COMPANY	12.98x	0.49x	8.52x	2.94%	33.71B
THE HERSHEY COMPANY	20.33x	3.19x	12.79x	3.29%	35.07B
FOSHAN HAITIAN FLAVOURING AND FOOD COMPANY LTD.	29.75x	5.83x	19.38x	2.98%	30.26B
AJINOMOTO CO., INC.	33.85x	2.94x	17.12x	1.09%	29.79B
INNER MONGOLIA YILI INDUSTRIAL GROUP CO., LTD.	18.61x	1.82x	12.69x	4.42%	29.1B
KRAFT HEINZ	-8.97x	1.91x	9.56x	6.31%	30.17B
Average	17.70x	2.56x	12.57x	3.5%	59.39B
Weighted average by Cap.	20.24x	2.75x	14.08x	3.5%