Valuation SEB S.A.

Equities

Market Closed - Euronext Paris Other stock markets 16:55:00 12/01/2026 GMT			Pre-market 06:22:35
50.25 ^EUR	-2.14%		50.32	+0.15%

11-04	Seb faces valuation cut after restructuring plan
11-03	Silchester International Investors Surpasses 5% Voting Rights Threshold in Seb

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	7,475	7,548	4,308	6,222	4,759	2,753	2,753	-
Change	-	0.98%	-42.93%	44.44%	-23.51%	-42.16%	0%	-
Enterprise Value (EV) ¹	8,999	9,072	6,281	7,991	6,685	4,942	4,771	4,574
Change	-	0.81%	-30.77%	27.23%	-16.34%	-26.08%	-3.45%	-4.13%
P/E ratio	25x	16.4x	13.7x	16.2x	20.7x	11.7x	9.04x	7.59x
PBR	2.75x	2.52x	1.37x	-	1.46x	0.82x	0.78x	0.74x
PEG	-	0.3x	-0.4x	0.7x	-0.5x	8.69x	0.3x	0.4x
Capitalization / Revenue	1.08x	0.94x	0.54x	0.78x	0.58x	0.34x	0.33x	0.31x
EV / Revenue	1.3x	1.13x	0.79x	1x	0.81x	0.61x	0.56x	0.52x
EV / EBITDA	10.6x	8.71x	7.19x	8.11x	6.42x	5.88x	5.06x	4.42x
EV / EBIT	15.5x	11.7x	10.4x	11.4x	8.7x	9.25x	7.62x	6.49x
EV / FCF	11.2x	29.6x	-314x	9.93x	21.2x	11.3x	11.3x	9.86x
FCF Yield	8.94%	3.37%	-0.32%	10.1%	4.73%	8.86%	8.88%	10.1%
Dividend per Share ²	2.136	2.45	2.45	2.62	2.8	2.068	2.331	2.637
Rate of return	1.58%	1.79%	3.13%	2.32%	3.2%	4.12%	4.64%	5.25%
EPS ²	5.418	8.36	5.71	6.97	4.23	4.287	5.558	6.622
Distribution rate	39.4%	29.3%	42.9%	37.6%	66.2%	48.2%	41.9%	39.8%
Net sales ¹	6,940	8,059	7,960	8,006	8,266	8,158	8,447	8,815
EBITDA ¹	851	1,041	874	985	1,042	840.4	942.4	1,035
EBIT ¹	581.2	773.9	602.7	701.8	768.8	534.4	626.5	704.6
Net income ¹	300.5	453.8	316.2	386.2	232	233.4	301.6	363.7
Net Debt ¹	1,524	1,524	1,973	1,769	1,926	2,189	2,018	1,821
Reference price ²	135.45	136.90	78.25	113.00	87.50	50.25	50.25	50.25
Nbr of stocks (in thousands)	55,183	55,135	55,050	55,061	54,393	54,784	54,784	-
Announcement Date	24/02/21	24/02/22	22/02/23	21/02/24	27/02/25	-	-	-

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.($)
SEB S.A.	11.98x	0.61x	5.95x	4.03%	3.21B
MIDEA GROUP CO., LTD.	13.6x	1.09x	9.78x	5.08%	84.44B
HAIER SMART HOME CO., LTD.	11.52x	0.63x	6.12x	4.34%	33.47B
SHARKNINJA, INC.	26.1x	2.67x	15.13x	-.--%	17.46B
LG ELECTRONICS INDIA LIMITED	45.69x	3.57x	31.4x	-	10.46B
DE'LONGHI S.P.A.	16.86x	1.33x	8.18x	2.98%	6.56B
ZHEJIANG SUPOR CO., LTD.	15.95x	1.41x	12.32x	5.61%	5.07B
RINNAI CORPORATION	16.65x	0.83x	6.01x	2.45%	3.55B
HIGOLD GROUP CO., LTD.	31.79x	-	-	-	3.39B
HUSQVARNA AB	14.32x	0.81x	6.39x	2.56%	2.88B
Average	20.45x	1.44x	11.25x	3.38%	17.05B
Weighted average by Cap.	17.04x	1.32x	10.76x	4.16%