Valuation SIPEF

Stocks

Market Closed - Euronext Bruxelles 16:55:00 23/10/2026 BST			5-day change	1st Jan Change
110.00 ^EUR	0.00%		-1.26%	+35.47%

09-08	Alerts on Sipef buying Tiabam repeat earlier story	RE
08-28	Ackermans & van Haaren leads in Brussels after raising targets

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	674.2	654.6	609.2	611.5	993.2	1,284	-	-
Change	-	-2.91%	-6.93%	0.38%	62.41%	29.28%	-	-
Enterprise Value (EV) ¹	723.4	662.4	638	629.6	904.8	1,175	1,171	1,120
Change	-	-8.44%	-3.68%	-1.31%	43.71%	29.83%	-0.3%	-4.35%
P/E	7.2x	6.08x	8.39x	9.3x	7.93x	9.63x	9.4x	9.59x
PBR	0.93x	0.8x	0.71x	-	0.99x	-	-	-
PEG	-	0.4x	-0.3x	-0.98x	0.1x	1.5x	3.88x	-4.83x
Capitalization / Revenue	1.62x	1.24x	1.37x	1.38x	1.74x	2.01x	2.07x	2.03x
EV / Revenue	1.74x	1.26x	1.44x	1.42x	1.59x	1.84x	1.89x	1.77x
EV / EBITDA	4.1x	2.93x	3.97x	3.94x	3.74x	4.48x	4.76x	4.56x
EV / EBIT	5.66x	3.71x	5.91x	6.05x	4.82x	5.63x	5.56x	5.44x
EV / FCF	7.89x	7.7x	40.8x	-	6.81x	13.3x	11.5x	10.1x
FCF Yield	12.7%	13%	2.45%	-	14.7%	7.49%	8.7%	9.86%
Dividend per Share ²	2.273	3.202	2.152	2.089	5.103	4.71	4.77	4.72
Rate of return	3.51%	5.09%	3.67%	3.55%	5.35%	3.82%	3.87%	3.83%
EPS ²	8.99	10.36	6.98	6.32	12.02	12.79	13.1	12.84
Distribution rate	25.3%	30.9%	30.8%	33.1%	42.5%	36.8%	36.4%	36.8%
Net sales ¹	416.1	527.5	443.9	443.8	570.4	638	619.5	631.6
EBITDA ¹	176.4	226.3	160.7	160	242	262.3	245.9	245.6
EBIT ¹	127.8	178.3	108	104.1	187.7	208.7	210.7	205.9
Net income ¹	93.75	108.2	72.74	65.84	125.4	133.8	125.5	125.6
Net Debt ¹	49.19	7.765	28.77	18.09	-88.36	-109.3	-112.8	-163.7
Reference price ²	64.71	62.95	58.58	58.81	95.34	123.18	123.18	123.18
Nbr of stocks (in thousands)	10,419	10,399	10,399	10,399	10,417	10,424	-	-
Announcement Date	17/02/22	16/02/23	15/02/24	13/02/25	12/02/26	-	-	-

¹USD in Million²USD

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.($)
SIPEF	9.63x	1.84x	4.48x	3.82%	1.28B
NESTLÉ S.A.	21.86x	2.95x	14.5x	3.75%	261B
MONDELEZ INTERNATIONAL, INC.	19.85x	2.54x	15.12x	3.22%	81.43B
DANONE	16.72x	1.73x	9.84x	3.75%	44.84B
ARCHER-DANIELS-MIDLAND COMPANY	14.82x	0.53x	9.51x	2.6%	38.62B
THE HERSHEY COMPANY	20.53x	3.13x	12.73x	3.4%	34.09B
AJINOMOTO CO., INC.	34.67x	3x	17.5x	1.07%	30.83B
FOSHAN HAITIAN FLAVOURING AND FOOD COMPANY LTD.	26.06x	5.42x	17.27x	3.22%	29.7B
KRAFT HEINZ	-8.74x	1.88x	9.42x	6.47%	29.41B
Average	17.27x	2.56x	12.26x	3.48%	61.24B
Weighted average by Cap.	19.85x	2.71x	13.78x	3.54%