Valuation Saint-Gobain

Equities

Market Closed - Euronext Paris Other stock markets 09:25:00 10/04/2026 pm IST			5-day change	1st Jan Change
76.00 ^EUR	+0.96%		+7.77%	-12.60%

10/04	SAINT GOBAIN : JP Morgan reiterates its Buy rating	ZD
10/04	Saint-Gobain to Sell Nordic Ventilation Distribution Business to Airvance Group	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	32,629	23,615	33,969	42,769	42,871	37,055	-	-
Change	-	-27.62%	43.84%	25.9%	0.24%	-13.57%	-	-
Enterprise Value (EV) ¹	39,916	31,847	41,362	52,547	53,227	46,682	45,761	44,808
Change	-	-20.21%	29.88%	27.04%	1.3%	-12.3%	-1.97%	-2.08%
P/E ratio	12.9x	7.82x	12.7x	15.1x	14.9x	12.5x	11.1x	10.1x
PBR	1.56x	1.05x	1.44x	1.69x	1.75x	1.44x	1.35x	1.25x
PEG	-	0.4x	-1.28x	1.85x	6.06x	2.89x	0.9x	1x
Capitalization / Revenue	0.74x	0.46x	0.71x	0.92x	0.92x	0.79x	0.76x	0.73x
EV / Revenue	0.9x	0.62x	0.86x	1.13x	1.15x	1x	0.94x	0.88x
EV / EBITDA	6.44x	4.47x	5.91x	7.29x	7.39x	6.44x	5.97x	5.54x
EV / EBIT	8.86x	5.97x	7.88x	9.91x	10.1x	8.95x	8.2x	7.55x
EV / FCF	13.3x	8.45x	10.3x	13x	14.2x	16.3x	13.6x	12.4x
FCF Yield	7.51%	11.8%	9.69%	7.67%	7.05%	6.12%	7.33%	8.07%
Dividend per Share ²	1.63	2	2.1	2.2	2.3	2.372	2.565	2.736
Rate of return	2.63%	4.38%	3.15%	2.57%	2.64%	3.12%	3.37%	3.6%
EPS ²	4.79	5.84	5.26	5.69	5.83	6.082	6.846	7.541
Distribution rate	34%	34.2%	39.9%	38.7%	39.5%	39%	37.5%	36.3%
Net sales ¹	44,160	51,197	47,944	46,571	46,483	46,831	48,815	50,749
EBITDA ¹	6,202	7,123	7,001	7,205	7,203	7,254	7,660	8,081
EBIT ¹	4,507	5,337	5,251	5,304	5,293	5,217	5,579	5,939
Net income ¹	2,521	3,003	2,669	2,844	2,883	3,071	3,380	3,688
Net Debt ¹	7,287	8,232	7,393	9,778	10,356	9,627	8,706	7,753
Reference price ²	61.87	45.65	66.66	85.70	86.96	76.00	76.00	76.00
Nbr of stocks (in thousands)	5,27,378	5,17,315	5,09,589	4,99,051	4,93,000	4,87,563	-	-
Announcement Date	24/02/22	23/02/23	29/02/24	27/02/25	11/03/26	-	-	-

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.($)
SAINT-GOBAIN	12.5x	1x	6.44x	3.12%	4.35TCr
ASSA ABLOY AB	23.55x	2.98x	14.48x	1.86%	4.39TCr
QXO, INC.	-81.22x	1.56x	16.97x	0.32%	1.59TCr
CARLISLE COMPANIES INCORPORATED	18.98x	3.25x	13.21x	1.32%	1.42TCr
MASCO CORPORATION	15.11x	1.97x	10.4x	2.03%	1.28TCr
BUILDERS FIRSTSOURCE, INC.	23.08x	0.88x	9.24x	-.--%	917.11Cr
ZURN ELKAY WATER SOLUTIONS CORPORATION	34.5x	4.49x	16.84x	0.93%	799.85Cr
AGC INC.	14.7x	0.76x	4.7x	3.6%	777.71Cr
ARMSTRONG WORLD INDUSTRIES, INC.	21.55x	4.35x	12.53x	0.77%	751.65Cr
SIMPSON MANUFACTURING CO., INC.	19.83x	2.87x	11.83x	0.67%	729.3Cr
Average	10.26x	2.41x	11.66x	1.46%	1.7TCr
Weighted average by Cap.	9.78x	2.20x	11.42x	1.84%