Valuation Safran

Equities

Market Closed - Euronext Paris Other stock markets 09:25:00 10/04/2026 pm IST			After hours 10:40:29 pm
313.30 ^EUR	-0.85%		309.95	-1.07%

03:14pm	SAFRAN : Gets a Neutral rating from UBS	ZD
10/04	Industrials Up on Hopes for Inflation Peak -- Industrials Roundup	DJ

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	45,891	49,905	66,595	88,393	1,24,127	1,31,156	-	-
Change	-	8.75%	33.44%	32.73%	40.43%	5.66%	-	-
Enterprise Value (EV) ¹	47,435	49,891	66,221	86,655	1,22,389	1,27,561	1,25,794	1,23,494
Change	-	5.18%	32.73%	30.86%	41.24%	4.23%	-1.38%	-1.83%
P/E ratio	1,077x	-20.3x	19.8x	-133x	17.3x	32.9x	26.5x	23.5x
PBR	3.58x	4.77x	5.94x	8.77x	8.38x	8.69x	7.63x	6.34x
PEG	-	0x	-0x	1x	-0x	-0.7x	1.1x	1.8x
Capitalization / Revenue	3.01x	2.62x	2.87x	3.24x	3.96x	3.68x	3.35x	3.09x
EV / Revenue	3.11x	2.62x	2.85x	3.17x	3.91x	3.58x	3.21x	2.91x
EV / EBITDA	17.1x	13.6x	14.4x	16x	17.4x	16.5x	14.6x	13.1x
EV / EBIT	26.3x	20.7x	20.9x	21x	23.5x	20.7x	18x	15.9x
EV / FCF	28.2x	18.7x	22.5x	27.2x	31.2x	27.9x	24.4x	21.5x
FCF Yield	3.54%	5.34%	4.45%	3.68%	3.2%	3.58%	4.1%	4.65%
Dividend per Share ²	0.5	1.35	1.35	2.9	3.35	3.998	4.922	5.549
Rate of return	0.46%	1.15%	0.85%	1.37%	1.13%	1.27%	1.56%	1.76%
EPS ²	0.1	-5.76	8.07	-1.6	17.17	9.607	11.93	13.46
Distribution rate	500%	-23.4%	16.7%	-181%	19.5%	41.6%	41.3%	41.2%
Net sales ¹	15,257	19,035	23,199	27,317	31,329	35,635	39,167	42,402
EBITDA ¹	2,778	3,667	4,599	5,413	7,015	7,723	8,643	9,442
EBIT ¹	1,805	2,408	3,166	4,119	5,197	6,164	6,990	7,782
Net income ¹	43	-2,459	3,444	-667	7,177	4,008	4,973	5,608
Net Debt ¹	1,544	-14	-374	-1,738	-1,738	-3,595	-5,361	-7,662
Reference price ²	107.66	116.92	159.46	212.10	297.40	316.00	316.00	316.00
Nbr of stocks (in thousands)	4,26,262	4,26,828	4,17,625	4,16,751	4,17,373	4,15,050	-	-
Announcement Date	24/02/22	17/02/23	15/02/24	14/02/25	12/02/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SAFRAN	33.1x	3.58x	16.52x	1.26%	15TCr
HOWMET AEROSPACE INC.	54.84x	11.14x	36.42x	0.21%	10TCr
TRANSDIGM GROUP INC.	35.22x	9.61x	18.33x	1.36%	6.92TCr
HEICO CORPORATION	52.41x	7.25x	26.7x	0.08%	3.5TCr
CURTISS-WRIGHT CORPORATION	48.11x	7.13x	32.01x	0.14%	2.67TCr
MTU AERO ENGINES AG	18.78x	1.96x	10.29x	1.43%	2.08TCr
AECC AVIATION POWER CO.,LTD	247.7x	-	-	-	1.93TCr
AVIC AIRBORNE SYSTEMS CO., LTD.	51.68x	-	-	-	914.88Cr
STANDARDAERO, INC.	22.17x	1.67x	11.96x	-.--%	895.84Cr
AVIC AVIATION HIGH-TECHNOLOGY CO., LTD.	21.85x	-	-	-	522.61Cr
Average	58.59x	6.05x	21.75x	0.64%	4.5TCr
Weighted average by Cap.	49.34x	6.85x	23.13x	0.83%