Valuation Spadel SA

Stocks

Market Closed - Euronext Bruxelles 10:25:00 11/11/2026 pm IST			5-day change	1st Jan Change
348.00 ^EUR	0.00%		0.00%	+52.63%

31/08	Spadel SA Reports Earnings Results for the Half Year Ended June 30, 2026	CI
01/06	Spadel SA announces Annual dividend, payable on June 05, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	796.9	763.7	664.1	651.6	726.3	946.3
Change	-	-4.17%	-13.04%	-1.88%	11.46%	30.29%
Enterprise Value (EV) ¹	743.6	692.7	586.7	541.4	581.6	778.9
Change	-	-6.85%	-15.3%	-7.72%	7.43%	33.91%
P/E	29.2x	28.7x	51.9x	23.1x	17.7x	18.5x
PBR	3.47x	3.04x	2.58x	2.33x	2.34x	2.72x
PEG	-	-11.35x	-1x	0x	0.4x	0.7x
Capitalization / Revenue	2.99x	2.71x	2.07x	1.88x	1.91x	2.37x
EV / Revenue	2.79x	2.45x	1.83x	1.57x	1.53x	1.95x
EV / EBITDA	14.8x	12.7x	14.8x	9.92x	8.37x	9.17x
EV / EBIT	23.3x	19.2x	29.1x	15.8x	12.2x	12.7x
EV / FCF	34.1x	28.5x	30.6x	18x	17.2x	30.2x
FCF Yield	2.94%	3.51%	3.27%	5.56%	5.82%	3.31%
Dividend per Share ²	2	2	1.5	2.2	3.2	4
Rate of return	1.04%	1.09%	0.94%	1.4%	1.83%	1.75%
EPS ²	6.587	6.42	3.08	6.8	9.886	12.33
Distribution rate	30.4%	31.2%	48.7%	32.4%	32.4%	32.4%
Net sales ¹	266.6	282.2	320.8	345.9	379.3	399.5
EBITDA ¹	50.14	54.69	39.76	54.59	69.52	84.96
EBIT ¹	31.97	36.03	20.2	34.2	47.63	61.44
Net income ¹	27.33	26.65	12.79	28.24	41.03	51.19
Net Debt ¹	-53.27	-70.97	-77.32	-110.2	-144.7	-167.4
Reference price ²	192.00	184.00	160.00	157.00	175.00	228.00
Nbr of stocks (in thousands)	4,150	4,150	4,150	4,150	4,150	4,150
Announcement Date	30/04/21	22/04/22	21/04/23	19/04/24	18/04/25	17/04/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SPADEL SA	-	-	-	-	161.05Cr
THE COCA-COLA COMPANY	28.29x	8.76x	25.15x	2.19%	42TCr
PEPSICO, INC.	17.29x	2.36x	12.31x	4.08%	20TCr
MONSTER BEVERAGE CORPORATION	39.47x	8.67x	28.45x	-.--%	8.88TCr
NONGFU SPRING CO., LTD.	24.32x	7.04x	15.69x	2.9%	6.53TCr
COCA-COLA EUROPACIFIC PARTNERS PLC	23.89x	2.58x	14.29x	2.13%	5.13TCr
KEURIG DR PEPPER INC.	22.61x	3.02x	11.55x	2.48%	5.12TCr
COCA-COLA FEMSA, S.A.B. DE C.V.	17.78x	1.67x	8.26x	3.51%	2.52TCr
ARCA CONTINENTAL, S.A.B. DE C.V.	19.28x	1.68x	8.35x	3.91%	2.14TCr
COCA-COLA HELLENIC	17.68x	1.55x	9.71x	2.59%	2.06TCr
Average	23.40x	4.15x	14.86x	2.64%	9TCr
Weighted average by Cap.	25.50x	6.13x	19.60x	2.52%