Valuation SIPEF

Stocks

Market Closed - Euronext Bruxelles Other stock markets 11:55:00 2026-07-22 EDT			5-day change	1st Jan Change
93.90 ^EUR	+1.62%		+3.53%	+15.64%

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	1,117	-	-
Change	-	-2.91%	-6.93%	0.38%	62.41%	12.48%	-	-
Enterprise Value (EV) ¹	723.4	662.4	638	629.6	904.8	1,003	964.5	903.3
Change	-	-8.44%	-3.68%	-1.31%	43.71%	10.82%	-3.8%	-6.34%
P/E	7.2x	6.08x	8.39x	9.3x	7.93x	8.83x	9.64x	9.5x
PBR	0.93x	0.8x	0.71x	-	0.99x	1.03x	0.97x	0.92x
PEG	-	0.4x	-0.3x	-0.98x	0.1x	9.65x	-1.16x	6.6x
Capitalization / Revenue	1.62x	1.24x	1.37x	1.38x	1.74x	1.91x	1.93x	1.94x
EV / Revenue	1.74x	1.26x	1.44x	1.42x	1.59x	1.72x	1.67x	1.57x
EV / EBITDA	4.1x	2.93x	3.97x	3.94x	3.74x	4.09x	4.17x	3.86x
EV / EBIT	5.66x	3.71x	5.91x	6.05x	4.82x	5.29x	5.53x	5.13x
EV / FCF	7.89x	7.7x	40.8x	-	6.81x	11.4x	9.47x	8.18x
FCF Yield	12.7%	13%	2.45%	-	14.7%	8.78%	10.6%	12.2%
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%	4.26%	4.22%	4.28%
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	107.17	107.17	107.17
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	8.69x	1.69x	4.02x	4.33%	1.1B
SIME DARBY PLANTATION	18.54x	2.25x	10.23x	2.79%	11.2B
IOI CORPORATION	19.33x	2.56x	14.44x	2.56%	6.92B
AAK AB	14.59x	1.21x	9.72x	2.9%	5.41B
FIRST RESOURCES LIMITED	10.9x	2.82x	6.88x	5.15%	4.3B
BUMITAMA AGRI LTD.	12.86x	1.87x	6.39x	5.89%	2.47B
PT TRIPUTRA AGRO PERSADA TBK	7.4x	2.44x	6.2x	11.19%	1.79B
JOHOR PLANTATIONS GROUP	15.12x	3.21x	9.76x	3.51%	1.23B
Average	13.43x	2.26x	8.45x	4.79%	4.3B
Weighted average by Cap.	15.70x	2.22x	9.88x	3.79%