Valuation Sodexo

Stocks

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-07-31 EDT			5-day change	1st Jan Change
57.10 ^EUR	-0.70%		+2.88%	+30.66%

07-22	Clariant AG Selects Sodexo SA To Deliver Global Integrated Workplace Services	CI
07-22	Sodexo Bags Global Facilities Management Contract with Clariant	MT

Data adjusted to current consolidation scope

Fiscal Period: August	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	10,218	11,176	14,455	11,783	7,487	8,328	-	-
Change	-	9.37%	29.34%	-18.49%	-36.46%	11.22%	-	-
Enterprise Value (EV) ¹	11,696	12,444	18,854	14,383	10,174	11,477	11,601	11,600
Change	-	6.39%	51.51%	-23.71%	-29.26%	12.81%	1.08%	-0.01%
P/E	74.5x	16.3x	18.4x	71.2x	10.9x	32.6x	25.5x	17.7x
PBR	3.26x	2.55x	3.21x	3.12x	2x	2.24x	2.2x	2.04x
PEG	-	0x	1.3x	-0.9x	0x	-0.5x	0.9x	0.4x
Capitalization / Revenue	0.59x	0.53x	0.61x	0.5x	0.31x	0.35x	0.34x	0.33x
EV / Revenue	0.67x	0.59x	0.79x	0.6x	0.42x	0.48x	0.47x	0.45x
EV / EBITDA	9.92x	7.87x	10.5x	9.32x	6.39x	8.99x	8.66x	7.71x
EV / EBIT	20.2x	11.8x	14.1x	13x	8.93x	14.5x	13.9x	11.9x
EV / FCF	24.2x	19.7x	23.2x	16.9x	20.1x	53.3x	39.3x	32x
FCF Yield	4.13%	5.07%	4.31%	5.92%	4.96%	1.88%	2.54%	3.13%
Dividend per Share ²	2	2.4	3.1	2.65	2.7	1.646	1.699	2.037
Rate of return	2.86%	3.14%	3.13%	3.29%	5.26%	2.88%	2.98%	3.57%
EPS ²	0.94	4.69	5.38	1.13	4.71	1.75	2.241	3.233
Distribution rate	213%	51.2%	57.6%	235%	57.3%	94.1%	75.8%	63%
Net sales ¹	17,428	21,125	23,727	23,798	24,074	23,832	24,660	25,516
EBITDA ¹	1,179	1,582	1,793	1,543	1,593	1,276	1,339	1,505
EBIT ¹	578	1,059	1,335	1,109	1,139	788.8	837.3	978.8
Net income ¹	139	695	794	168	695	248.4	316.8	481.8
Net Debt ¹	1,478	1,268	4,399	2,600	2,687	3,150	3,274	3,273
Reference price ²	70.02	76.44	99.02	80.50	51.30	57.10	57.10	57.10
Nbr of stocks (in thousands)	145,930	146,205	145,982	146,372	145,951	145,841	-	-
Announcement Date	10/27/21	10/26/22	10/26/23	10/24/24	10/23/25	-	-	-

¹EUR in Million²EUR

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.($)
SODEXO	32.63x	0.48x	8.99x	2.88%	9.58B
STARBUCKS CORPORATION	45.92x	3.66x	24x	2.39%	120B
COMPASS GROUP PLC	23.96x	1.21x	11.91x	2.33%	53.92B
DARDEN RESTAURANTS, INC.	18.08x	1.85x	11.16x	3.18%	23.22B
MIXUE GROUP	11.73x	1.66x	7.45x	0.88%	10.97B
ZENSHO HOLDINGS CO., LTD.	31.3x	1.2x	11.13x	0.82%	9.79B
HAIDILAO INTERNATIONAL HOLDING LTD.	12.67x	1.1x	6.35x	6.86%	8.45B
FOOD & LIFE COMPANIES LTD.	39.21x	2.68x	15.04x	0.37%	7.93B
CAVA GROUP, INC.	118.06x	4.86x	38.1x	-.--%	7.59B
GUMING HOLDINGS LIMITED	14.91x	2.65x	10.61x	3.08%	7.09B
Average	34.85x	2.14x	14.47x	2.28%	25.85B
Weighted average by Cap.	36.32x	2.58x	17.77x	2.38%