Valuation Safran

Equities

Market Closed - Euronext Paris Other stock markets 09:25:00 11/07/2025 pm IST			5-day change	1st Jan Change
279.50 ^EUR	+1.27%		+3.60%	+31.78%

10/07	SAFRAN : Deutsche Bank reiterates its Buy rating	ZD
09/07	CFM International Gets $2.85 Billion U.S. Defense Contract for Engine Supplies	DJ

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	49,496	45,891	49,905	66,595	88,393	1,16,489	-	-
Change	-	-7.28%	8.75%	33.44%	32.73%	31.79%	-	-
Enterprise Value (EV) ¹	52,288	47,435	49,891	66,221	86,655	1,14,939	1,13,269	1,11,793
Change	-	-9.28%	5.18%	32.73%	30.86%	32.64%	-1.45%	-1.3%
P/E ratio	145x	1,077x	-20.3x	19.8x	-133x	37.9x	29.3x	26.2x
PBR	4.01x	3.58x	4.77x	5.94x	8.77x	8.94x	7.52x	6.78x
PEG	-	-12.3x	0x	-0x	1x	-0x	1x	2.2x
Capitalization / Revenue	3x	3.01x	2.62x	2.87x	3.24x	3.79x	3.41x	3.13x
EV / Revenue	3.17x	3.11x	2.62x	2.85x	3.17x	3.74x	3.31x	3.01x
EV / EBITDA	21.1x	17.1x	13.6x	14.4x	16x	18.3x	15.9x	14.3x
EV / EBIT	31x	26.3x	20.7x	20.9x	21x	23.4x	20.1x	18x
EV / FCF	36.9x	28.2x	18.7x	22.5x	27.2x	33x	27.2x	25x
FCF Yield	2.71%	3.54%	5.34%	4.45%	3.68%	3.03%	3.68%	4%
Dividend per Share ²	0.43	0.5	1.35	1.35	2.9	3.218	3.908	4.435
Rate of return	0.37%	0.46%	1.15%	0.85%	1.37%	1.15%	1.4%	1.59%
EPS ²	0.8	0.1	-5.76	8.07	-1.6	7.377	9.546	10.66
Distribution rate	53.8%	500%	-23.4%	16.7%	-181%	43.6%	40.9%	41.6%
Net sales ¹	16,498	15,257	19,035	23,199	27,317	30,717	34,183	37,179
EBITDA ¹	2,476	2,778	3,667	4,599	5,413	6,284	7,126	7,806
EBIT ¹	1,686	1,805	2,408	3,166	4,119	4,908	5,632	6,211
Net income ¹	352	43	-2,459	3,444	-667	3,140	3,954	4,339
Net Debt ¹	2,792	1,544	-14	-374	-1,738	-1,550	-3,220	-4,696
Reference price ²	115.95	107.66	116.92	159.46	212.10	279.50	279.50	279.50
Nbr of stocks (in thousands)	4,26,872	4,26,262	4,26,828	4,17,625	4,16,751	4,16,775	-	-
Announcement Date	25/02/21	24/02/22	17/02/23	15/02/24	14/02/25	-	-	-

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.($)
SAFRAN	37.89x	3.74x	18.29x	1.15%	14TCr
TRANSDIGM GROUP INC.	45.03x	12.16x	22.88x	-.--%	8.67TCr
HOWMET AEROSPACE INC.	51.24x	9.27x	32.54x	0.23%	7.25TCr
HEICO CORPORATION	68.58x	9.07x	33.75x	0.07%	3.8TCr
MTU AERO ENGINES AG	24.83x	2.54x	13.29x	0.74%	2.41TCr
CURTISS-WRIGHT CORPORATION	37.92x	5.32x	24.02x	0.16%	1.78TCr
AECC AVIATION POWER CO.,LTD	109.65x	-	-	0.19%	1.38TCr
STANDARDAERO, INC.	35.5x	2.01x	15.1x	-.--%	998.03Cr
AVIC AIRBORNE SYSTEMS CO., LTD.	51.83x	-	-	1.09%	804.62Cr
Average	51.38x	6.30x	22.84x	0.4%	4.52TCr
Weighted average by Cap.	46.52x	7.16x	23.40x	0.51%