Valuation Sodexo

Stocks

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-06-12 EDT			After hours 15:59:59
50.40 ^EUR	+3.62%		50.45	+0.10%

05-21	Morgan Stanley raises Sodexo price target ahead of anticipated 'reset'
05-19	Sodexo: EPS cut (2026: +0.8%, 2027: -24.8%)

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	7,350	-	-
Change	-	9.37%	29.34%	-18.49%	-36.46%	-1.83%	-	-
Enterprise Value (EV) ¹	11,696	12,444	18,854	14,383	10,174	10,382	10,257	10,086
Change	-	6.39%	51.51%	-23.71%	-29.26%	2.04%	-1.2%	-1.67%
P/E Ratio	74.5x	16.3x	18.4x	71.2x	10.9x	24.9x	16x	13.7x
PBR	3.26x	2.55x	3.21x	3.12x	2x	1.97x	1.85x	1.76x
PEG	-	0x	1.3x	-0.9x	0x	-0.4x	0.3x	0.8x
Capitalization / Revenue	0.59x	0.53x	0.61x	0.5x	0.31x	0.31x	0.3x	0.29x
EV / Revenue	0.67x	0.59x	0.79x	0.6x	0.42x	0.44x	0.42x	0.4x
EV / EBITDA	9.92x	7.87x	10.5x	9.32x	6.39x	7.99x	7.22x	6.49x
EV / EBIT	20.2x	11.8x	14.1x	13x	8.93x	13.3x	11.6x	10.1x
EV / FCF	24.2x	19.7x	23.2x	16.9x	20.1x	46.9x	43.6x	32.6x
FCF Yield	4.13%	5.07%	4.31%	5.92%	4.96%	2.13%	2.29%	3.07%
Dividend per Share ²	2	2.4	3.1	2.65	2.7	1.744	1.785	1.989
Rate of return	2.86%	3.14%	3.13%	3.29%	5.26%	3.46%	3.54%	3.95%
EPS ²	0.94	4.69	5.38	1.13	4.71	2.023	3.159	3.691
Distribution rate	213%	51.2%	57.6%	235%	57.3%	86.2%	56.5%	53.9%
Net sales ¹	17,428	21,125	23,727	23,798	24,074	23,646	24,423	25,224
EBITDA ¹	1,179	1,582	1,793	1,543	1,593	1,299	1,421	1,554
EBIT ¹	578	1,059	1,335	1,109	1,139	779.5	884.1	999.8
Net income ¹	139	695	794	168	695	244.3	445.7	548.6
Net Debt ¹	1,478	1,268	4,399	2,600	2,687	3,032	2,907	2,736
Reference price ²	70.02	76.44	99.02	80.50	51.30	50.40	50.40	50.40
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SODEXO	24.04x	0.43x	7.8x	3.59%	8.17B
STARBUCKS CORPORATION	50.65x	3.4x	22.77x	2.46%	117B
COMPASS GROUP PLC	24.7x	1.24x	12.26x	2.24%	55.55B
DARDEN RESTAURANTS, INC.	20.01x	1.97x	12.09x	2.84%	24.15B
MIXUE GROUP	14.16x	2.07x	9.24x	2.95%	13.23B
CAVA GROUP, INC.	158.55x	6.64x	51.91x	-.--%	10.28B
HAIDILAO INTERNATIONAL HOLDING LTD.	12.9x	1.15x	6.46x	6.81%	8.75B
ZENSHO HOLDINGS CO., LTD.	28.69x	1.19x	11.11x	0.89%	7.88B
FOOD & LIFE COMPANIES LTD.	35.23x	2.41x	13.66x	0.41%	6.92B
GUMING HOLDINGS LIMITED	13.87x	2.51x	9.99x	3.39%	6.73B
Average	38.28x	2.30x	15.73x	2.56%	25.82B
Weighted average by Cap.	40.46x	2.58x	18.02x	2.48%