|
Real-time
Euronext Bruxelles
04:17:10 05/11/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 110.20 EUR | -0.36% |
|
-0.18% | +35.71% |
| 08/09 | Alerts on Sipef buying Tiabam repeat earlier story | RE |
| 28/08 | Ackermans & van Haaren leads in Brussels after raising targets |  |
Company Valuation: SIPEF
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 | 1,294 | - | - |
| Change | - | -2.91% | -6.93% | 0.38% | 62.41% | 30.27% | - | - |
| Enterprise Value (EV) 1 | 723.4 | 662.4 | 638 | 629.6 | 904.8 | 1,184 | 1,181 | 1,130 |
| Change | - | -8.44% | -3.68% | -1.31% | 43.71% | 30.91% | -0.3% | -4.31% |
| P/E | 7.2x | 6.08x | 8.39x | 9.3x | 7.93x | 9.7x | 9.47x | 9.67x |
| PBR | 0.93x | 0.8x | 0.71x | - | 0.99x | - | - | - |
| PEG | - | 0.4x | -0.3x | -0.98x | 0.1x | 1.51x | 3.91x | -4.87x |
| Capitalization / Revenue | 1.62x | 1.24x | 1.37x | 1.38x | 1.74x | 2.03x | 2.09x | 2.05x |
| EV / Revenue | 1.74x | 1.26x | 1.44x | 1.42x | 1.59x | 1.86x | 1.91x | 1.79x |
| EV / EBITDA | 4.1x | 2.93x | 3.97x | 3.94x | 3.74x | 4.52x | 4.8x | 4.6x |
| EV / EBIT | 5.66x | 3.71x | 5.91x | 6.05x | 4.82x | 5.68x | 5.6x | 5.49x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 2.273 | 3.202 | 2.152 | 2.089 | 5.103 | 4.71 | 4.77 | 4.72 |
| Rate of return | 3.51% | 5.09% | 3.67% | 3.55% | 5.35% | 3.79% | 3.84% | 3.8% |
| EPS 2 | 8.99 | 10.36 | 6.98 | 6.32 | 12.02 | 12.79 | 13.1 | 12.84 |
| Distribution rate | 25.3% | 30.9% | 30.8% | 33.1% | 42.5% | 36.8% | 36.4% | 36.8% |
| Net sales 1 | 416.1 | 527.5 | 443.9 | 443.8 | 570.4 | 638 | 619.5 | 631.6 |
| EBITDA 1 | 176.4 | 226.3 | 160.7 | 160 | 242 | 262.3 | 245.9 | 245.6 |
| EBIT 1 | 127.8 | 178.3 | 108 | 104.1 | 187.7 | 208.7 | 210.7 | 205.9 |
| Net income 1 | 93.75 | 108.2 | 72.74 | 65.84 | 125.4 | 133.8 | 125.5 | 125.6 |
| Net Debt 1 | 49.19 | 7.765 | 28.77 | 18.09 | -88.36 | -109.3 | -112.8 | -163.7 |
| Reference price 2 | 64.71 | 62.95 | 58.58 | 58.81 | 95.34 | 124.12 | 124.12 | 124.12 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.7x | 1.86x | 4.52x | 3.79% | 129.38Cr | |
| 22.44x | 3.01x | 14.84x | 3.65% | 27TCr | |
| 20.16x | 2.64x | 15.62x | 3.03% | 8.53TCr | |
| 18.17x | 1.87x | 10.67x | 3.45% | 4.88TCr | |
| 12.98x | 0.49x | 8.52x | 2.94% | 3.37TCr | |
| 20.33x | 3.19x | 12.79x | 3.29% | 3.51TCr | |
| 29.75x | 5.83x | 19.38x | 2.98% | 3.03TCr | |
| 33.85x | 2.94x | 17.12x | 1.09% | 2.98TCr | |
| 18.61x | 1.82x | 12.69x | 4.42% | 2.91TCr | |
| -8.97x | 1.91x | 9.56x | 6.31% | 3.02TCr | |
| Average | 17.70x | 2.56x | 12.57x | 3.5% | 5.94TCr | |
| Weighted average by Cap. | 20.24x | 2.75x | 14.08x | 3.5% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- SIP Stock
- Valuation SIPEF
Select your edition
All financial news and data tailored to specific country editions
