Valuation SAMSE

Stocks

Real-time Euronext Paris Other stock markets 15:31:36 12/06/2026 BST			5-day change	1st Jan Change
122.50 ^EUR	-0.81%		-0.81%	-7.20%

05-04	Atos, JCDecaux, Worldline... stocks to watch today in Paris -
04-30	Samse Q1 revenue down 3.0% to EUR 457 mln	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	709.9	646.4	692.7	493.6	446.6	416.7	-
Change	-	-8.94%	7.15%	-28.75%	-9.52%	-6.69%	-
Enterprise Value (EV) ¹	915	832.6	905.4	988.8	939.1	920.2	920.4
Change	-	-9.01%	8.74%	9.21%	-5.03%	-2.01%	0.02%
P/E Ratio	7.59x	6.8x	9.06x	18.8x	17.4x	9.26x	7.77x
PBR	-	-	1.1x	0.81x	0.75x	0.64x	0.62x
PEG	-	4.19x	-0.5x	-0.3x	-13.35x	0.1x	0.4x
Capitalization / Revenue	0.4x	0.34x	0.37x	0.26x	0.23x	0.21x	0.2x
EV / Revenue	0.52x	0.44x	0.48x	0.51x	0.49x	0.46x	0.45x
EV / EBITDA	5.18x	4.57x	5.64x	7.78x	7.79x	6.63x	6.01x
EV / EBIT	-	-	8.89x	19.3x	19.5x	11.4x	9.87x
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Dividend per Share ²	16	16	10	8	-	8	8
Rate of return	7.77%	8.53%	4.95%	5.56%	-	6.48%	6.48%
EPS ²	27.14	27.58	22.3	7.67	7.57	13.34	15.9
Distribution rate	59%	58%	44.8%	104%	-	60%	50.3%
Net sales ¹	1,770	1,912	1,889	1,932	1,925	1,995	2,051
EBITDA ¹	176.7	182.2	160.4	127.1	120.6	138.7	153.2
EBIT ¹	-	-	101.9	51.11	48.26	80.42	93.24
Net income	93.5	94.87	76.43	26.26	25.61	-	-
Net Debt ¹	205.1	186.1	212.7	495.2	492.5	503.5	503.7
Reference price ²	206.00	187.50	202.00	144.00	132.00	123.50	123.50
Nbr of stocks (in thousands)	3,446	3,448	3,429	3,427	3,383	3,374	-
Announcement Date	17/03/22	17/03/23	22/03/24	15/01/25	23/04/26	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SAMSE	9.26x	0.46x	6.63x	6.48%	480M
THE HOME DEPOT, INC.	22.58x	2.21x	14.79x	2.85%	325B
LOWE'S COMPANIES, INC.	18.4x	1.72x	12.34x	2.21%	124B
KINGFISHER PLC	11.58x	0.51x	4.88x	4.41%	6.33B
MR D.I.Y. GROUP (M)	21.59x	2.8x	11.08x	4.89%	3.73B
CLAS OHLSON AB	22.4x	2.1x	13.03x	2.36%	2.74B
HOME PRODUCT CENTER	12.96x	1.39x	7.9x	6.55%	2.35B
EASYHOME NEW RETAIL GROUP CORPORATION LIMITED	10.27x	-	-	-	2.07B
HORNBACH HOLDING AG & CO. KGAA	8.59x	0.38x	4.83x	3.14%	1.44B
Average	15.29x	1.45x	9.43x	4.11%	52.02B
Weighted average by Cap.	21.16x	2.05x	13.89x	2.74%