Valuation Sodexo

Stocks

Market Closed - Euronext Paris 11:55:00 2026-09-11 EDT			5-day change	1st Jan Change
56.40 ^EUR	+0.27%		-2.84%	+29.06%

09-11	Jefferies expects revenue growth to accelerate at Sodexo next year
09-11	BNP Paribas Boosts Sodexo PT, Maintains Underperform Rating	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	8,225	-	-
Change	-	9.37%	29.34%	-18.49%	-36.46%	9.86%	-	-
Enterprise Value (EV) ¹	11,696	12,444	18,854	14,383	10,174	11,367	11,496	11,490
Change	-	6.39%	51.51%	-23.71%	-29.26%	11.73%	1.13%	-0.06%
P/E	74.5x	16.3x	18.4x	71.2x	10.9x	33x	25.5x	17.2x
PBR	3.26x	2.55x	3.21x	3.12x	2x	2.22x	2.17x	2.02x
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	0.33x	0.32x
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	8.59x	7.65x
EV / EBIT	20.2x	11.8x	14.1x	13x	8.93x	14.4x	13.8x	11.8x
EV / FCF	24.2x	19.7x	23.2x	16.9x	20.1x	49.4x	41.5x	31.5x
FCF Yield	4.13%	5.07%	4.31%	5.92%	4.96%	2.02%	2.41%	3.17%
Dividend per Share ²	2	2.4	3.1	2.65	2.7	1.649	1.695	2.036
Rate of return	2.86%	3.14%	3.13%	3.29%	5.26%	2.92%	3%	3.61%
EPS ²	0.94	4.69	5.38	1.13	4.71	1.71	2.21	3.283
Distribution rate	213%	51.2%	57.6%	235%	57.3%	96.5%	76.7%	62%
Net sales ¹	17,428	21,125	23,727	23,798	24,074	23,830	24,636	25,522
EBITDA ¹	1,179	1,582	1,793	1,543	1,593	1,265	1,338	1,501
EBIT ¹	578	1,059	1,335	1,109	1,139	787.3	833.9	977.8
Net income ¹	139	695	794	168	695	249.2	310.1	486.6
Net Debt ¹	1,478	1,268	4,399	2,600	2,687	3,142	3,271	3,264
Reference price ²	70.02	76.44	99.02	80.50	51.30	56.40	56.40	56.40
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	32.99x	0.48x	8.99x	2.92%	9.55B
STARBUCKS CORPORATION	43.19x	3.5x	22.8x	2.55%	113B
COMPASS GROUP PLC	23.34x	1.18x	11.63x	2.39%	52.45B
DARDEN RESTAURANTS, INC.	18.64x	1.89x	11.42x	3.09%	23.83B
ZENSHO HOLDINGS CO., LTD.	31.64x	1.38x	11.59x	0.75%	11.45B
MIXUE GROUP	12.66x	1.53x	7.5x	2.21%	9.46B
FOOD & LIFE COMPANIES LTD.	36.02x	2.51x	13.88x	0.41%	7.65B
HAIDILAO INTERNATIONAL HOLDING LTD.	11.38x	0.92x	5.68x	7.92%	7.15B
GUMING HOLDINGS LIMITED	14.35x	2.51x	9.83x	3.25%	6.94B
CAVA GROUP, INC.	102.35x	4.12x	32.5x	-.--%	6.53B
Average	32.66x	2.00x	13.58x	2.55%	24.76B
Weighted average by Cap.	34.14x	2.45x	16.82x	2.53%