Valuation SIPEF

Stocks

Real-time Euronext Bruxelles Other stock markets 08:17:48 16/06/2026 pm IST			5-day change	1st Jan Change
92.60 ^EUR	-0.43%		-2.11%	+14.04%

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	1,125	-	-
Change	-	-2.91%	-6.93%	0.38%	62.41%	13.25%	-	-
Enterprise Value (EV) ¹	723.4	662.4	638	629.6	904.8	1,010	972.2	911
Change	-	-8.44%	-3.68%	-1.31%	43.71%	11.66%	-3.78%	-6.3%
P/E Ratio	7.2x	6.08x	8.39x	9.3x	7.93x	8.9x	9.7x	9.57x
PBR	0.93x	0.8x	0.71x	-	-	1.04x	0.98x	0.93x
PEG	-	0.4x	-0.3x	-0.98x	0.1x	9.73x	-1.16x	6.65x
Capitalization / Revenue	1.62x	1.24x	1.37x	1.38x	1.74x	1.93x	1.94x	1.96x
EV / Revenue	1.74x	1.26x	1.44x	1.42x	1.59x	1.73x	1.68x	1.58x
EV / EBITDA	4.1x	2.93x	3.97x	3.94x	3.74x	4.12x	4.2x	3.89x
EV / EBIT	5.66x	3.71x	5.91x	6.05x	4.82x	5.33x	5.57x	5.17x
EV / FCF	7.89x	7.7x	40.8x	-	-	11.5x	9.54x	8.24x
FCF Yield	12.7%	13%	2.45%	-	-	8.71%	10.5%	12.1%
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%	4.23%	4.19%	4.25%
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	107.90	107.90	107.90
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	8.9x	1.73x	4.12x	4.23%	112.47Cr
SIME DARBY PLANTATION	17.32x	2.06x	9.28x	2.98%	1.03TCr
AAK AB	16.16x	1.39x	10.79x	2.5%	666.54Cr
IOI CORPORATION	18x	2.37x	13.33x	2.75%	648.79Cr
FIRST RESOURCES LIMITED	8.81x	2.34x	5.72x	6.38%	347.78Cr
BUMITAMA AGRI LTD.	11.69x	1.7x	5.79x	6.49%	227.25Cr
PT TRIPUTRA AGRO PERSADA TBK	6.97x	2.26x	5.82x	11.89%	169.98Cr
COBRAM ESTATE OLIVES LIMITED	102.34x	6.68x	29.66x	1.16%	131.92Cr
Average	23.77x	2.57x	10.57x	4.8%	416.39Cr
Weighted average by Cap.	18.50x	2.17x	10.22x	3.86%