Valuation SIPEF

Stocks

Market Closed - Euronext Bruxelles Other stock markets 09:25:00 07/08/2026 pm IST			5-day change	1st Jan Change
91.00 ^EUR	-0.11%		+0.33%	+12.07%

11/06	Sipef NV announces Annual dividend, payable on July 01, 2026	CI
23/04	Sipef Q1 palm oil production up by 7.3% y/y	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	674.2	654.6	609.2	611.5	993.2	1,097	-	-
Change	-	-2.91%	-6.93%	0.38%	62.41%	10.41%	-	-
Enterprise Value (EV) ¹	723.4	662.4	638	629.6	904.8	982.2	944.1	882.9
Change	-	-8.44%	-3.68%	-1.31%	43.71%	8.55%	-3.88%	-6.48%
P/E	7.2x	6.08x	8.39x	9.3x	7.93x	8.67x	9.46x	9.33x
PBR	0.93x	0.8x	0.71x	-	0.99x	1.01x	0.96x	0.91x
PEG	-	0.4x	-0.3x	-0.98x	0.1x	9.47x	-1.14x	6.48x
Capitalization / Revenue	1.62x	1.24x	1.37x	1.38x	1.74x	1.88x	1.89x	1.91x
EV / Revenue	1.74x	1.26x	1.44x	1.42x	1.59x	1.68x	1.63x	1.53x
EV / EBITDA	4.1x	2.93x	3.97x	3.94x	3.74x	4.01x	4.08x	3.77x
EV / EBIT	5.66x	3.71x	5.91x	6.05x	4.82x	5.18x	5.41x	5.01x
EV / FCF	7.89x	7.7x	40.8x	-	6.81x	11.2x	9.26x	7.99x
FCF Yield	12.7%	13%	2.45%	-	14.7%	8.96%	10.8%	12.5%
Dividend per Share ²	2.273	3.202	2.152	2.089	5.103	4.565	4.52	4.585
Rate of return	3.51%	5.09%	3.67%	3.55%	5.35%	4.34%	4.3%	4.36%
EPS ²	8.99	10.36	6.98	6.32	12.02	12.13	11.12	11.28
Distribution rate	25.3%	30.9%	30.8%	33.1%	42.5%	37.6%	40.6%	40.6%
Net sales ¹	416.1	527.5	443.9	443.8	570.4	583.5	579.2	575.2
EBITDA ¹	176.4	226.3	160.7	160	242	245.2	231.2	234
EBIT ¹	127.8	178.3	108	104.1	187.7	189.6	174.4	176
Net income ¹	93.75	108.2	72.74	65.84	125.4	126.5	116	117.6
Net Debt ¹	49.19	7.765	28.77	18.09	-88.36	-114.4	-152.6	-213.8
Reference price ²	64.71	62.95	58.58	58.81	95.34	105.20	105.20	105.20
Nbr of stocks (in thousands)	10,419	10,399	10,399	10,399	10,417	10,424	-	-
Announcement Date	17/02/22	16/02/23	15/02/24	13/02/25	12/02/26	-	-	-

¹USD in Million²USD

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.($)
SIPEF	8.67x	1.68x	4.01x	4.34%	109.66Cr
SIME DARBY PLANTATION	18.99x	2.3x	10.46x	2.72%	1.15TCr
IOI CORPORATION	19.12x	2.56x	14.29x	2.56%	691.47Cr
AAK AB	14.71x	1.22x	9.78x	2.87%	558.35Cr
FIRST RESOURCES LIMITED	11.26x	2.9x	7.07x	5.05%	448.02Cr
BUMITAMA AGRI LTD.	12.22x	1.78x	6.07x	6.19%	234.65Cr
PT TRIPUTRA AGRO PERSADA TBK	8.58x	2.81x	7.14x	10.25%	205.04Cr
JOHOR PLANTATIONS GROUP	15.65x	3.3x	10.05x	3.39%	127.13Cr
Average	13.65x	2.32x	8.61x	4.67%	440.08Cr
Weighted average by Cap.	15.85x	2.27x	9.97x	3.76%