Valuation Sword Group SE

Stocks

Market Closed - Euronext Paris 09:25:00 21/08/2026 pm IST			5-day change	1st Jan Change
31.30 ^EUR	+0.97%		+0.32%	-12.81%

04/06	Sword Group, Netcompany, And Sopra Steria Receives ?93 Million eu-LISA Framework Contract For Entry/Exit System	CI
04/06	Sword Group Unit's Consortium Wins EUR93 Million System Development Framework Deal	MT

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	295.8	-	-
Change	-	-10.17%	1.54%	-11.02%	0.35%	-12.78%	-	-
Enterprise Value (EV) ¹	361.4	335.4	364.7	374.5	415.1	330.8	316.8	316.3
Change	-	-7.2%	8.74%	2.68%	10.83%	-20.31%	-4.22%	-0.16%
P/E	23.6x	3.42x	16.6x	15.5x	17.8x	11.2x	9.86x	8.78x
PBR	4.43x	3.73x	3.64x	3.53x	4.55x	-	-	-
PEG	-	0x	-0.2x	-4.13x	-1.4x	0.3x	0.7x	0.7x
Capitalization / Revenue	1.94x	1.37x	1.32x	1.05x	0.95x	0.76x	0.68x	0.61x
EV / Revenue	1.68x	1.23x	1.27x	1.16x	1.16x	0.85x	0.73x	0.65x
EV / EBITDA	12.4x	9.56x	10.5x	9.65x	9.68x	7.05x	6.03x	5.39x
EV / EBIT	16x	11.3x	16.7x	14.9x	17.5x	8.67x	7.31x	6.43x
EV / FCF	51.3x	38.5x	19.1x	19.6x	22.4x	12.1x	11.3x	10.8x
FCF Yield	1.95%	2.6%	5.24%	5.09%	4.46%	8.28%	8.89%	9.25%
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%	6.39%	6.39%	6.39%
EPS ²	1.85	11.51	2.4	2.31	2.02	2.8	3.175	3.565
Distribution rate	541%	14.8%	70.8%	86.6%	99%	71.4%	63%	56.1%
Net sales ¹	214.6	272.3	288.1	323	357.7	388.5	434	486
EBITDA ¹	29.19	35.1	34.85	38.8	42.88	46.9	52.5	58.7
EBIT ¹	22.58	29.8	21.8	25.15	23.67	38.15	43.35	49.2
Net income ¹	17.65	116.2	22.82	21.81	19.05	26.55	30.1	33.85
Net Debt ¹	-55.02	-38.7	-15.14	36.51	75.88	34.95	21	20.5
Reference price ²	43.65	39.40	39.85	35.70	35.90	31.30	31.30	31.30
Nbr of stocks (in thousands)	9,541	9,495	9,532	9,468	9,448	9,451	-	-
Announcement Date	25/01/22	09/03/23	08/03/24	23/01/25	27/03/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SWORD GROUP SE	11.18x	0.85x	7.05x	6.39%	35Cr
IBM	23.14x	3.77x	13.17x	2.87%	22TCr
SNOWFLAKE INC.	-116.79x	18.57x	106.98x	-.--%	12TCr
ACCENTURE PLC	13.73x	1.52x	7.97x	3.49%	11TCr
TATA CONSULTANCY SERVICES LTD.	14.91x	2.72x	10.28x	5.51%	8.7TCr
RELX PLC	20.45x	5.36x	13.17x	2.79%	6.22TCr
INFOSYS LIMITED	14.69x	2.13x	9.06x	5.31%	4.74TCr
FUJITSU LIMITED	20.59x	1.68x	10.33x	1.42%	3.98TCr
NEC CORPORATION	20.4x	1.55x	9.86x	0.92%	3.88TCr
HCL TECHNOLOGIES LIMITED	17.74x	2.3x	10.68x	4.87%	3.68TCr
Average	4.00x	4.05x	19.86x	3.36%	7.63TCr
Weighted average by Cap.	-1.63x	5.29x	25.55x	2.9%