Valuation Saint-Gobain

Equities

Real-time Euronext Paris Other stock markets 12:31:03 17/07/2025 pm IST			5-day change	1st Jan Change
98.58 ^EUR	+1.69%		-4.54%	+13.12%

09/07	Saint-Gobain: sells Brüggemann to the Köster Group
09/07	Saint-Gobain to Sell German Chemicals Business Brüggemann	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	19,976	32,629	23,615	33,969	42,769	48,431	-	-
Change	-	63.34%	-27.62%	43.84%	25.9%	13.24%	-	-
Enterprise Value (EV) ¹	27,157	39,916	31,847	41,362	52,547	57,825	56,438	54,806
Change	-	46.98%	-20.21%	29.88%	27.04%	10.04%	-2.4%	-2.89%
P/E ratio	44.1x	12.9x	7.82x	12.7x	15.1x	15x	13.8x	12.7x
PBR	1.12x	1.56x	1.05x	1.44x	1.69x	1.79x	1.66x	1.53x
PEG	-	0x	0.4x	-1.28x	1.85x	1.1x	1.66x	1.38x
Capitalization / Revenue	0.52x	0.74x	0.46x	0.71x	0.92x	1.02x	0.99x	0.95x
EV / Revenue	0.71x	0.9x	0.62x	0.86x	1.13x	1.21x	1.15x	1.07x
EV / EBITDA	6.15x	6.44x	4.47x	5.91x	7.29x	7.75x	7.21x	6.69x
EV / EBIT	9.51x	8.86x	5.97x	7.88x	9.91x	10.7x	9.95x	9.05x
EV / FCF	7.81x	13.3x	8.45x	10.3x	13x	17x	15.5x	14.2x
FCF Yield	12.8%	7.51%	11.8%	9.69%	7.67%	5.87%	6.44%	7.06%
Dividend per Share ²	1.33	1.63	2	2.1	2.2	2.333	2.53	2.701
Rate of return	3.55%	2.63%	4.38%	3.15%	2.57%	2.41%	2.61%	2.79%
EPS ²	0.85	4.79	5.84	5.26	5.69	6.47	7.007	7.65
Distribution rate	156%	34%	34.2%	39.9%	38.7%	36.1%	36.1%	35.3%
Net sales ¹	38,128	44,160	51,197	47,944	46,571	47,641	49,120	51,086
EBITDA ¹	4,415	6,202	7,123	7,001	7,205	7,465	7,825	8,191
EBIT ¹	2,855	4,507	5,337	5,251	5,304	5,383	5,673	6,055
Net income ¹	456	2,521	3,003	2,669	2,844	3,249	3,508	3,806
Net Debt ¹	7,181	7,287	8,232	7,393	9,778	9,393	8,006	6,374
Reference price ²	37.50	61.87	45.65	66.66	85.70	96.94	96.94	96.94
Nbr of stocks (in thousands)	5,32,684	5,27,378	5,17,315	5,09,589	4,99,051	4,99,602	-	-
Announcement Date	25/02/21	24/02/22	23/02/23	29/02/24	27/02/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SAINT-GOBAIN	14.98x	1.21x	7.75x	2.41%	5.65TCr
ASSA ABLOY AB	22.74x	2.6x	13.39x	2%	3.47TCr
CARLISLE COMPANIES INCORPORATED	19.49x	3.58x	13.3x	1.07%	1.7TCr
BUILDERS FIRSTSOURCE, INC.	19.74x	1.1x	9.9x	-.--%	1.39TCr
MASCO CORPORATION	18.36x	2.11x	12.23x	1.91%	1.37TCr
ARMSTRONG WORLD INDUSTRIES, INC.	23.29x	4.67x	13.85x	0.75%	714.46Cr
SANWA HOLDINGS CORPORATION	17.1x	1.34x	9.25x	2.59%	665.66Cr
SIMPSON MANUFACTURING CO., INC.	19.51x	2.85x	12.02x	0.71%	661.01Cr
TREX COMPANY, INC.	28.18x	5.48x	17.69x	-.--%	656.34Cr
FORTUNE BRANDS INNOVATIONS, INC.	14.71x	1.9x	9.44x	1.9%	632.81Cr
Average	19.81x	2.69x	11.88x	1.33%	1.69TCr
Weighted average by Cap.	18.80x	2.21x	10.93x	1.71%