Valuation SIPEF

Stocks

Real-time Euronext Bruxelles 09:10:14 13/08/2026 BST			5-day change	1st Jan Change
96.60 ^EUR	+4.21%		+6.04%	+18.97%

06-10	Sipef NV announces Annual dividend, payable on July 01, 2026	CI
04-23	Sipef Q1 palm oil production up by 7.3% y/y	RE

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	1,115	-	-
Change	-	-2.91%	-6.93%	0.38%	62.41%	12.3%	-	-
Enterprise Value (EV) ¹	723.4	662.4	638	629.6	904.8	1,001	962.7	901.5
Change	-	-8.44%	-3.68%	-1.31%	43.71%	10.62%	-3.81%	-6.36%
P/E	7.2x	6.08x	8.39x	9.3x	7.93x	8.82x	9.62x	9.49x
PBR	0.93x	0.8x	0.71x	-	0.99x	1.03x	0.97x	0.92x
PEG	-	0.4x	-0.3x	-0.98x	0.1x	9.64x	-1.16x	6.6x
Capitalization / Revenue	1.62x	1.24x	1.37x	1.38x	1.74x	1.91x	1.93x	1.94x
EV / Revenue	1.74x	1.26x	1.44x	1.42x	1.59x	1.72x	1.66x	1.57x
EV / EBITDA	4.1x	2.93x	3.97x	3.94x	3.74x	4.08x	4.16x	3.85x
EV / EBIT	5.66x	3.71x	5.91x	6.05x	4.82x	5.28x	5.52x	5.12x
EV / FCF	7.89x	7.7x	40.8x	-	6.81x	11.4x	9.45x	8.16x
FCF Yield	12.7%	13%	2.45%	-	14.7%	8.79%	10.6%	12.3%
Dividend per Share ²	2.273	3.202	2.152	2.089	5.103	4.565	4.52	4.585
Rate of return	3.51%	5.09%	3.67%	3.55%	5.35%	4.27%	4.22%	4.29%
EPS ²	8.99	10.36	6.98	6.32	12.02	12.13	11.12	11.28
Distribution rate	25.3%	30.9%	30.8%	33.1%	42.5%	37.6%	40.6%	40.6%
Net sales ¹	416.1	527.5	443.9	443.8	570.4	583.5	579.2	575.2
EBITDA ¹	176.4	226.3	160.7	160	242	245.2	231.2	234
EBIT ¹	127.8	178.3	108	104.1	187.7	189.6	174.4	176
Net income ¹	93.75	108.2	72.74	65.84	125.4	126.5	116	117.6
Net Debt ¹	49.19	7.765	28.77	18.09	-88.36	-114.4	-152.6	-213.8
Reference price ²	64.71	62.95	58.58	58.81	95.34	106.99	106.99	106.99
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	8.82x	1.72x	4.08x	4.27%	1.12B
SIME DARBY PLANTATION	18.07x	2.36x	10.11x	2.76%	11.51B
IOI CORPORATION	19.33x	2.59x	14.44x	2.53%	7B
AAK AB	14.2x	1.18x	9.46x	2.98%	5.35B
FIRST RESOURCES LIMITED	11.25x	2.9x	7.06x	5.05%	4.48B
BUMITAMA AGRI LTD.	12.82x	1.86x	6.36x	5.91%	2.47B
PT TRIPUTRA AGRO PERSADA TBK	8.38x	2.74x	6.96x	10.51%	2B
JOHOR PLANTATIONS GROUP	15.12x	3.24x	10.01x	3.47%	1.27B
Average	13.50x	2.32x	8.56x	4.69%	4.4B
Weighted average by Cap.	15.54x	2.29x	9.85x	3.78%