Valuation Sodexo

Stocks

Market Closed - Euronext Paris 09:25:00 05/10/2026 pm IST			5-day change	1st Jan Change
53.60 ^EUR	-0.56%		-6.54%	+22.65%

29/09	Nathalie Bellon-Szabo chosen to become chairwoman of Sodexo
29/09	Sodexo Proposes Chair Nominee	MT

Data adjusted to current consolidation scope

Fiscal Period: August	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	10,218	11,176	14,455	11,783	7,487	7,817	-	-
Change	-	9.37%	29.34%	-18.49%	-36.46%	4.41%	-	-
Enterprise Value (EV) ¹	11,696	12,444	18,854	14,383	10,174	10,959	11,088	11,081
Change	-	6.39%	51.51%	-23.71%	-29.26%	7.71%	1.17%	-0.06%
P/E	74.5x	16.3x	18.4x	71.2x	10.9x	31.4x	24.7x	16.3x
PBR	3.26x	2.55x	3.21x	3.12x	2x	2.11x	2.07x	1.93x
PEG	-	0x	1.3x	-0.9x	0x	-0.5x	0.9x	0.3x
Capitalization / Revenue	0.59x	0.53x	0.61x	0.5x	0.31x	0.33x	0.32x	0.31x
EV / Revenue	0.67x	0.59x	0.79x	0.6x	0.42x	0.46x	0.45x	0.43x
EV / EBITDA	9.92x	7.87x	10.5x	9.32x	6.39x	8.64x	8.26x	7.36x
EV / EBIT	20.2x	11.8x	14.1x	13x	8.93x	13.9x	13.3x	11.3x
EV / FCF	24.2x	19.7x	23.2x	16.9x	20.1x	46.3x	39.7x	28.6x
FCF Yield	4.13%	5.07%	4.31%	5.92%	4.96%	2.16%	2.52%	3.5%
Dividend per Share ²	2	2.4	3.1	2.65	2.7	1.65	1.695	2.039
Rate of return	2.86%	3.14%	3.13%	3.29%	5.26%	3.08%	3.16%	3.8%
EPS ²	0.94	4.69	5.38	1.13	4.71	1.71	2.167	3.288
Distribution rate	213%	51.2%	57.6%	235%	57.3%	96.5%	78.2%	62%
Net sales ¹	17,428	21,125	23,727	23,798	24,074	23,830	24,636	25,526
EBITDA ¹	1,179	1,582	1,793	1,543	1,593	1,269	1,343	1,506
EBIT ¹	578	1,059	1,335	1,109	1,139	787.3	834.8	978.6
Net income ¹	139	695	794	168	695	249.2	314.7	487.3
Net Debt ¹	1,478	1,268	4,399	2,600	2,687	3,142	3,271	3,264
Reference price ²	70.02	76.44	99.02	80.50	51.30	53.60	53.60	53.60
Nbr of stocks (in thousands)	1,45,930	1,46,205	1,45,982	1,46,372	1,45,951	1,45,841	-	-
Announcement Date	27/10/21	26/10/22	26/10/23	24/10/24	23/10/25	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SODEXO	31.53x	0.46x	8.67x	3.06%	884.73Cr
MCDONALD'S CORPORATION	18.13x	7.22x	13.07x	3.23%	16TCr
STARBUCKS CORPORATION	41.72x	3.32x	21.55x	2.66%	11TCr
COMPASS GROUP PLC	22.18x	1.15x	11.25x	2.48%	5.06TCr
CHIPOTLE MEXICAN GRILL, INC.	28.74x	3.54x	20.07x	-.--%	4.09TCr
YUM! BRANDS, INC.	14.57x	5.44x	16.2x	2.22%	3.71TCr
RESTAURANT BRANDS INTERNATIONAL INC.	15.64x	3.69x	11.5x	3.69%	2.44TCr
DARDEN RESTAURANTS, INC.	17.83x	1.83x	11.02x	3.23%	2.27TCr
ARAMARK	30.74x	0.96x	12.41x	0.86%	1.46TCr
YUM CHINA HOLDINGS, INC.	13.53x	0.96x	6.29x	2.97%	1.36TCr
Average	23.46x	2.86x	13.20x	2.44%	4.85TCr
Weighted average by Cap.	24.78x	4.36x	15.13x	2.62%