Valuation SIPEF

Stocks

Market Closed - Euronext Bruxelles Other stock markets 11:55:00 2026-06-11 EDT			5-day change	1st Jan Change
97.40 ^EUR	+1.46%		+3.18%	+19.95%

04-23	Sipef Q1 palm oil production up by 7.3% y/y	RE
02-12	Sipef NV Reports Earnings Results for the Full Year Ended December 31, 2025	CI

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	1,170	-	-
Change	-	-2.91%	-6.93%	0.38%	62.41%	17.8%	-	-
Enterprise Value (EV) ¹	723.4	662.4	638	629.6	904.8	1,056	1,017	956.2
Change	-	-8.44%	-3.68%	-1.31%	43.71%	16.66%	-3.61%	-6.02%
P/E Ratio	7.2x	6.08x	8.39x	9.3x	7.93x	9.25x	10.1x	9.95x
PBR	0.93x	0.8x	0.71x	-	-	1.08x	1.02x	0.97x
PEG	-	0.4x	-0.3x	-0.98x	0.1x	10.11x	-1.21x	6.92x
Capitalization / Revenue	1.62x	1.24x	1.37x	1.38x	1.74x	2.01x	2.02x	2.03x
EV / Revenue	1.74x	1.26x	1.44x	1.42x	1.59x	1.81x	1.76x	1.66x
EV / EBITDA	4.1x	2.93x	3.97x	3.94x	3.74x	4.31x	4.4x	4.09x
EV / EBIT	5.66x	3.71x	5.91x	6.05x	4.82x	5.57x	5.83x	5.43x
EV / FCF	7.89x	7.7x	40.8x	-	-	12x	9.98x	8.65x
FCF Yield	12.7%	13%	2.45%	-	-	8.34%	10%	11.6%
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%	4.07%	4.03%	4.09%
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	112.24	112.24	112.24
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	9.14x	1.79x	4.25x	4.12%	1.16B
SIME DARBY PLANTATION	17.38x	2.07x	9.31x	2.98%	10.25B
IOI CORPORATION	18.43x	2.42x	13.64x	2.68%	6.61B
AAK AB	16.04x	1.38x	10.71x	2.52%	6.54B
FIRST RESOURCES LIMITED	8.29x	2.23x	5.44x	6.77%	3.27B
BUMITAMA AGRI LTD.	10.85x	1.57x	5.36x	7.01%	2.08B
PT TRIPUTRA AGRO PERSADA TBK	5.53x	2.09x	4.94x	13.68%	1.52B
COBRAM ESTATE OLIVES LIMITED	104.97x	6.83x	30.3x	1.13%	1.34B
Average	23.83x	2.55x	10.49x	5.11%	4.1B
Weighted average by Cap.	18.75x	2.17x	10.30x	3.92%