Company Valuation: Sanofi

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,11,194 1,12,665 1,12,549 1,16,968 1,00,655 90,466 - -
Change - 1.32% -0.1% 3.93% -13.95% -10.12% - -
Enterprise Value (EV) 1 1,21,177 1,19,102 1,20,342 1,25,740 1,11,663 1,01,804 98,471 95,805
Change - -1.71% 1.04% 4.49% -11.2% -8.83% -3.27% -2.71%
P/E 17.8x 16.7x 20.8x 20.4x 12.9x 12x 10.4x 8.94x
PBR 1.62x 1.5x 1.52x 1.51x 1.41x 1.23x 1.16x 1.09x
PEG - 2.07x -1.1x 3.14x 0.3x -6.91x 0.7x 0.5x
Capitalization / Revenue 2.94x 2.62x 2.61x 2.85x 2.31x 1.9x 1.78x 1.69x
EV / Revenue 3.21x 2.77x 2.79x 3.06x 2.56x 2.14x 1.94x 1.79x
EV / EBITDA 9.95x 8.14x 8.44x 9.76x 8.22x 6.92x 6.21x 5.57x
EV / EBIT 11.3x 9.13x 9.5x 11.1x 9.19x 7.69x 7.1x 6.42x
EV / FCF 15x 14x 14.2x 21.1x 13.8x 12.5x 10.6x 9.29x
FCF Yield 6.68% 7.12% 7.04% 4.74% 7.24% 8.01% 9.41% 10.8%
Dividend per Share 2 3.33 3.56 3.76 3.92 4.12 4.266 4.51 4.815
Rate of return 3.76% 3.96% 4.19% 4.18% 4.98% 5.65% 5.97% 6.38%
EPS 2 4.97 5.37 4.31 4.59 6.4 6.289 7.263 8.445
Distribution rate 67% 66.3% 87.2% 85.4% 64.4% 67.8% 62.1% 57%
Net sales 1 37,761 42,997 43,070 41,081 43,626 47,600 50,704 53,621
EBITDA 1 12,183 14,627 14,259 12,889 13,583 14,718 15,868 17,207
EBIT 1 10,714 13,040 12,670 11,343 12,149 13,241 13,877 14,925
Net income 1 6,223 6,720 5,400 5,744 7,813 7,678 9,083 10,597
Net Debt 1 9,983 6,437 7,793 8,772 11,008 11,337 8,005 5,339
Reference price 2 88.58 89.84 89.76 93.74 82.72 75.51 75.51 75.51
Nbr of stocks (in thousands) 12,55,293 12,54,060 12,53,891 12,47,793 12,16,810 11,98,069 - -
Announcement Date 04/02/22 03/02/23 01/02/24 30/01/25 29/01/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
37.66x13.18x27.98x0.53% 1,14300Cr
39.33x6.61x18.6x1.99% 65TCr
37.45x8.4x17.37x2.4% 51TCr
21.46x5.22x12.98x2.51% 38TCr
103.38x5.8x24.86x2.4% 35TCr
21.99x5.69x13.69x2.94% 29TCr
22.31x4.51x12.87x1.96% 26TCr
28.42x7.28x13.03x2.25% 24TCr
-45.78x7.1x27.53x2.07% 20TCr
Average 29.58x 7.09x 18.77x 2.12% 44.75TCr
Weighted average by Cap. 35.27x 8.35x 20.48x 1.8%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Sanofi

Historical PBR trend

Valuation ratios - PBR - Sanofi

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Sanofi

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Sanofi


Year-on-year evolution of the Yield

Valuation ratios - Yield - Sanofi