|
Market Closed -
Euronext Paris
10:25:00 28/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 32.60 EUR | +0.93% |
|
+10.88% | -9.19% |
| 23/10 | Nearly 17% organic growth for Sword in the third quarter |  |
| 17/09 | Sword Group S.E., H1 2026 Earnings Call, Sep 10, 2026 |
Company Valuation: Sword Group SE
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 416.4 | 374.1 | 379.9 | 338 | 339.2 | 308.4 | - | - |
| Change | - | -10.17% | 1.54% | -11.02% | 0.35% | -9.08% | - | - |
| Enterprise Value (EV) 1 | 361.4 | 335.4 | 364.7 | 374.5 | 415.1 | 343.4 | 329.2 | 328.9 |
| Change | - | -7.2% | 8.74% | 2.68% | 10.83% | -17.27% | -4.12% | -0.11% |
| P/E | 23.6x | 3.42x | 16.6x | 15.5x | 17.8x | 11.5x | 10.2x | 9.12x |
| PBR | 4.43x | 3.73x | 3.64x | 3.53x | 4.55x | - | - | - |
| PEG | - | 0x | -0.2x | -4.13x | -1.4x | 0.3x | 0.8x | 0.7x |
| Capitalization / Revenue | 1.94x | 1.37x | 1.32x | 1.05x | 0.95x | 0.79x | 0.71x | 0.63x |
| EV / Revenue | 1.68x | 1.23x | 1.27x | 1.16x | 1.16x | 0.88x | 0.76x | 0.68x |
| EV / EBITDA | 12.4x | 9.56x | 10.5x | 9.65x | 9.68x | 7.28x | 6.25x | 5.59x |
| EV / EBIT | 16x | 11.3x | 16.7x | 14.9x | 17.5x | 9.67x | 8.17x | 7.18x |
| EV / FCF | 51.3x | 38.5x | 19.1x | 19.6x | 22.4x | 12.5x | 11.7x | 11.2x |
| FCF Yield | 1.95% | 2.6% | 5.24% | 5.09% | 4.46% | 7.99% | 8.55% | 8.89% |
| Dividend per Share 2 | 10 | 1.7 | 1.7 | 2 | 2 | 2 | 2 | 2 |
| Rate of return | 22.9% | 4.31% | 4.27% | 5.6% | 5.57% | 6.13% | 6.13% | 6.13% |
| EPS 2 | 1.85 | 11.51 | 2.4 | 2.31 | 2.02 | 2.825 | 3.185 | 3.575 |
| Distribution rate | 541% | 14.8% | 70.8% | 86.6% | 99% | 70.8% | 62.8% | 55.9% |
| Net sales 1 | 214.6 | 272.3 | 288.1 | 323 | 357.7 | 390.5 | 435 | 487 |
| EBITDA 1 | 29.19 | 35.1 | 34.85 | 38.8 | 42.88 | 47.15 | 52.65 | 58.85 |
| EBIT 1 | 22.58 | 29.8 | 21.8 | 25.15 | 23.67 | 35.5 | 40.3 | 45.8 |
| Net income 1 | 17.65 | 116.2 | 22.82 | 21.81 | 19.05 | 26.8 | 30.2 | 33.95 |
| Net Debt 1 | -55.02 | -38.7 | -15.14 | 36.51 | 75.88 | 35 | 20.85 | 20.5 |
| Reference price 2 | 43.65 | 39.40 | 39.85 | 35.70 | 35.90 | 32.60 | 32.60 | 32.60 |
| Nbr of stocks (in thousands) | 9,541 | 9,495 | 9,532 | 9,468 | 9,448 | 9,460 | - | - |
| Announcement Date | 25/01/22 | 09/03/23 | 08/03/24 | 23/01/25 | 27/03/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.43x | 0.87x | 7.22x | 6.19% | 34Cr | |
| 25.03x | 4.04x | 14.03x | 2.7% | 24TCr | |
| 23.05x | 4.84x | 11.87x | 0.72% | 20TCr | |
| 16.05x | 1.83x | 9.4x | 2.95% | 14TCr | |
| -134.06x | 18.45x | 101.45x | -.--% | 12TCr | |
| -565.49x | 40.19x | 165.11x | -.--% | 12TCr | |
| 16.28x | 2.93x | 11.32x | 4.94% | 9.51TCr | |
| 22.8x | 5.91x | 14.51x | 2.48% | 6.8TCr | |
| 15.27x | 2.22x | 9.43x | 4.99% | 4.96TCr | |
| 25.04x | 2.08x | 13.19x | 1.24% | 4.92TCr | |
| Average | -54.46x | 8.34x | 35.75x | 2.62% | 10.72TCr | |
| Weighted average by Cap. | -59.85x | 9.28x | 38.73x | 2% |
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
- SWP Stock
- Valuation Sword Group SE
Select your edition
All financial news and data tailored to specific country editions
