Valuation Sword Group SE

Stocks

Market Closed - Euronext Paris 11:55:00 2026-09-08 EDT			After hours 14:48:02
29.70 ^EUR	-0.34%		29.60	-0.34%

08-27	Sword Group S.E. Reports Earnings Results for the Half Year Ended June 30, 2026	CI
06-04	Sword Group, Netcompany, And Sopra Steria Receives ?93 Million eu-LISA Framework Contract For Entry/Exit System	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	416.4	374.1	379.9	338	339.2	281.9	-	-
Change	-	-10.17%	1.54%	-11.02%	0.35%	-16.89%	-	-
Enterprise Value (EV) ¹	361.4	335.4	364.7	374.5	415.1	316.9	302.9	302.4
Change	-	-7.2%	8.74%	2.68%	10.83%	-23.66%	-4.4%	-0.17%
P/E	23.6x	3.42x	16.6x	15.5x	17.8x	10.6x	9.39x	8.36x
PBR	4.43x	3.73x	3.64x	3.53x	4.55x	-	-	-
PEG	-	0x	-0.2x	-4.13x	-1.4x	0.3x	0.7x	0.7x
Capitalization / Revenue	1.94x	1.37x	1.32x	1.05x	0.95x	0.73x	0.65x	0.58x
EV / Revenue	1.68x	1.23x	1.27x	1.16x	1.16x	0.82x	0.7x	0.62x
EV / EBITDA	12.4x	9.56x	10.5x	9.65x	9.68x	6.76x	5.77x	5.15x
EV / EBIT	16x	11.3x	16.7x	14.9x	17.5x	8.31x	6.99x	6.15x
EV / FCF	51.3x	38.5x	19.1x	19.6x	22.4x	11.6x	10.8x	10.3x
FCF Yield	1.95%	2.6%	5.24%	5.09%	4.46%	8.65%	9.29%	9.67%
Dividend per Share ²	10	1.7	1.7	2	2	2	2	2
Rate of return	22.9%	4.31%	4.27%	5.6%	5.57%	6.71%	6.71%	6.71%
EPS ²	1.85	11.51	2.4	2.31	2.02	2.8	3.175	3.565
Distribution rate	541%	14.8%	70.8%	86.6%	99%	71.4%	63%	56.1%
Net sales ¹	214.6	272.3	288.1	323	357.7	388.5	434	486
EBITDA ¹	29.19	35.1	34.85	38.8	42.88	46.9	52.5	58.7
EBIT ¹	22.58	29.8	21.8	25.15	23.67	38.15	43.35	49.2
Net income ¹	17.65	116.2	22.82	21.81	19.05	26.55	30.1	33.85
Net Debt ¹	-55.02	-38.7	-15.14	36.51	75.88	34.95	21	20.5
Reference price ²	43.65	39.40	39.85	35.70	35.90	29.80	29.80	29.80
Nbr of stocks (in thousands)	9,541	9,495	9,532	9,468	9,448	9,460	-	-
Announcement Date	1/25/22	3/9/23	3/8/24	1/23/25	3/27/26	-	-	-

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.($)
SWORD GROUP SE	10.64x	0.82x	6.76x	6.71%	328M
IBM	23.06x	3.76x	13.13x	2.88%	221B
SNOWFLAKE INC.	-131.77x	18.43x	100.28x	-.--%	119B
ACCENTURE PLC	13.87x	1.53x	8.03x	3.46%	114B
TATA CONSULTANCY SERVICES LTD.	14.69x	2.68x	10.13x	5.59%	86.84B
RELX PLC	20.14x	5.29x	13x	2.83%	60.84B
INFOSYS LIMITED	14.25x	2.07x	8.77x	5.47%	46.57B
FUJITSU LIMITED	21.57x	1.76x	10.97x	1.36%	43.08B
NEC CORPORATION	20.29x	1.53x	9.83x	0.93%	39.64B
HCL TECHNOLOGIES LIMITED	17.71x	2.26x	10.61x	4.93%	36.7B
Average	2.45x	4.01x	19.15x	3.42%	76.84B
Weighted average by Cap.	-4.45x	5.29x	24.82x	2.89%