|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 28.54 EUR | +1.06% |
|
+0.49% | -0.70% |
| 01-12 | BNP Paribas Upgrades Scor to Outperform, Lifts PT | MT |
| 01-09 | Scor Relocates Its Irish Subsidiary SGRI to France |  |
Company Valuation: Scor SE
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 4,909 | 5,065 | 3,833 | 4,748 | 4,234 | 5,061 | 5,061 | - |
| Change | - | 3.18% | -24.34% | 23.88% | -10.83% | 19.54% | 0% | - |
| Enterprise Value (EV) 1 | 5,643 | 6,208 | 5,296 | 6,138 | 5,962 | 8,267 | 10,283 | 10,376 |
| Change | - | 10.01% | -14.7% | 15.9% | -2.87% | 38.68% | 24.37% | 0.91% |
| P/E ratio | 21x | 11.2x | -12.7x | 5.95x | 1,182x | 6.36x | 6.72x | 6.24x |
| PBR | 0.8x | 0.78x | 0.75x | 1.01x | 0.94x | 1.12x | 1x | 0.9x |
| PEG | - | 0.1x | 0x | -0x | -11.9x | 0x | -1.25x | 0.82x |
| Capitalization / Revenue | 0.3x | 0.29x | 0.19x | 0.25x | 0.21x | 0.27x | 0.27x | 0.26x |
| EV / Revenue | 0.34x | 0.35x | 0.27x | 0.32x | 0.3x | 0.45x | 0.55x | 0.53x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 11.8x | 7.81x | 5,296x | 8.63x | 20x | 6.71x | 8.63x | 8.31x |
| EV / FCF | 5.71x | 2.58x | 10.6x | 4.24x | 6.66x | 4.41x | 4.97x | 4.9x |
| FCF Yield | 17.5% | 38.8% | 9.44% | 23.6% | 15% | 22.7% | 20.1% | 20.4% |
| Dividend per Share 2 | 1.8 | 1.8 | 1.4 | 1.8 | 1.8 | 1.933 | 2.057 | 2.185 |
| Rate of return | 6.81% | 6.56% | 6.51% | 6.8% | 7.61% | 6.77% | 7.21% | 7.66% |
| EPS 2 | 1.26 | 2.46 | -1.69 | 4.45 | 0.02 | 4.49 | 4.249 | 4.571 |
| Distribution rate | 143% | 73.2% | -82.8% | 40.4% | 9,000% | 43.1% | 48.4% | 47.8% |
| Net sales 1 | 16,368 | 17,600 | 19,732 | 19,371 | 20,064 | 18,497 | 18,831 | 19,476 |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT 1 | 479 | 795 | 1 | 711 | 298 | 1,233 | 1,191 | 1,249 |
| Net income 1 | 234 | 456 | -301 | 812 | 4 | 802.6 | 755.8 | 809.4 |
| Net Debt 1 | 734 | 1,143 | 1,463 | 1,390 | 1,728 | 3,207 | 5,222 | 5,315 |
| Reference price 2 | 26.42 | 27.44 | 21.49 | 26.46 | 23.64 | 28.54 | 28.54 | 28.54 |
| Nbr of stocks (in thousands) | 185,824 | 184,597 | 178,346 | 179,437 | 179,085 | 177,330 | 177,330 | - |
| Announcement Date | 24/02/21 | 24/02/22 | 02/03/23 | 06/03/24 | 05/03/25 | - | - | - |
1EUR in Million2EUR
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 6.34x | 0.42x | - | 6.84% | 5.83B | |
| 9.79x | 1.19x | - | 5.04% | 46.92B | |
| 8.65x | 0.76x | - | 3.95% | 7.13B | |
| 11.08x | - | - | 3.12% | 1.39B | |
| 6.07x | - | - | 4.8% | 1.36B | |
| 3.37x | - | - | 4.57% | 421M | |
| 6.96x | 0.45x | 6.07x | 2.91% | 201M | |
| Average | 7.47x | 0.71x | 6.07x | 4.46% | 9.04B | |
| Weighted average by Cap. | 9.24x | 1.07x | 6.07x | 5.03% |
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
- Equities
- SCR Stock
- Valuation Scor SE
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition