Valuation SIPEF

Stocks

Market Closed - Euronext Bruxelles Other stock markets 11:55:00 2026-07-02 EDT			5-day change	1st Jan Change
91.60 ^EUR	+0.66%		-1.08%	+12.81%

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	1,080	-	-
Change	-	-2.91%	-6.93%	0.38%	62.41%	8.78%	-	-
Enterprise Value (EV) ¹	723.4	662.4	638	629.6	904.8	966	927.8	866.6
Change	-	-8.44%	-3.68%	-1.31%	43.71%	6.76%	-3.95%	-6.6%
P/E	7.2x	6.08x	8.39x	9.3x	7.93x	8.54x	9.32x	9.19x
PBR	0.93x	0.8x	0.71x	-	0.99x	1x	0.94x	0.89x
PEG	-	0.4x	-0.3x	-0.98x	0.1x	9.33x	-1.12x	6.39x
Capitalization / Revenue	1.62x	1.24x	1.37x	1.38x	1.74x	1.85x	1.87x	1.88x
EV / Revenue	1.74x	1.26x	1.44x	1.42x	1.59x	1.66x	1.6x	1.51x
EV / EBITDA	4.1x	2.93x	3.97x	3.94x	3.74x	3.94x	4.01x	3.7x
EV / EBIT	5.66x	3.71x	5.91x	6.05x	4.82x	5.09x	5.32x	4.92x
EV / FCF	7.89x	7.7x	40.8x	-	6.81x	11x	9.11x	7.84x
FCF Yield	12.7%	13%	2.45%	-	14.7%	9.11%	11%	12.8%
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%	4.4%	4.36%	4.42%
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	103.64	103.64	103.64
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SIPEF	8.54x	1.66x	3.94x	4.4%	1.08B
SIME DARBY PLANTATION	17.23x	2.05x	9.24x	2.99%	10.1B
IOI CORPORATION	18.22x	2.39x	13.49x	2.72%	6.49B
AAK AB	15.57x	1.35x	10.43x	2.62%	6.15B
FIRST RESOURCES LIMITED	9.33x	2.46x	6.01x	6.02%	3.68B
BUMITAMA AGRI LTD.	11.54x	1.67x	5.72x	6.57%	2.21B
PT TRIPUTRA AGRO PERSADA TBK	6.8x	2.24x	5.69x	12.17%	1.64B
COBRAM ESTATE OLIVES LIMITED	107.6x	6.97x	30.93x	1.1%	1.35B
Average	24.35x	2.60x	10.68x	4.83%	4.09B
Weighted average by Cap.	18.77x	2.21x	10.25x	3.88%