Valuation Sodexo

Stocks

Real-time Euronext Paris Other stock markets 10:32:25 27/07/2026 BST			5-day change	1st Jan Change
56.40 ^EUR	+1.62%		+5.13%	+29.06%

07-22	Clariant AG Selects Sodexo SA To Deliver Global Integrated Workplace Services	CI
07-22	Sodexo Bags Global Facilities Management Contract with Clariant	MT

Data adjusted to current consolidation scope

Fiscal Period: August	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	10,218	11,176	14,455	11,783	7,487	8,094	-	-
Change	-	9.37%	29.34%	-18.49%	-36.46%	8.11%	-	-
Enterprise Value (EV) ¹	11,696	12,444	18,854	14,383	10,174	11,244	11,368	11,367
Change	-	6.39%	51.51%	-23.71%	-29.26%	10.51%	1.11%	-0.01%
P/E	74.5x	16.3x	18.4x	71.2x	10.9x	31.9x	22.5x	16.6x
PBR	3.26x	2.55x	3.21x	3.12x	2x	2.18x	2.1x	1.95x
PEG	-	0x	1.3x	-0.9x	0x	-0.5x	0.5x	0.5x
Capitalization / Revenue	0.59x	0.53x	0.61x	0.5x	0.31x	0.34x	0.33x	0.32x
EV / Revenue	0.67x	0.59x	0.79x	0.6x	0.42x	0.47x	0.46x	0.45x
EV / EBITDA	9.92x	7.87x	10.5x	9.32x	6.39x	8.81x	8.33x	7.47x
EV / EBIT	20.2x	11.8x	14.1x	13x	8.93x	14.3x	13.2x	11.4x
EV / FCF	24.2x	19.7x	23.2x	16.9x	20.1x	52.2x	38.5x	31.3x
FCF Yield	4.13%	5.07%	4.31%	5.92%	4.96%	1.92%	2.59%	3.19%
Dividend per Share ²	2	2.4	3.1	2.65	2.7	1.643	1.756	2.084
Rate of return	2.86%	3.14%	3.13%	3.29%	5.26%	2.96%	3.16%	3.76%
EPS ²	0.94	4.69	5.38	1.13	4.71	1.742	2.463	3.344
Distribution rate	213%	51.2%	57.6%	235%	57.3%	94.4%	71.3%	62.3%
Net sales ¹	17,428	21,125	23,727	23,798	24,074	23,827	24,682	25,534
EBITDA ¹	1,179	1,582	1,793	1,543	1,593	1,277	1,364	1,522
EBIT ¹	578	1,059	1,335	1,109	1,139	788.1	860.1	996.9
Net income ¹	139	695	794	168	695	246.4	347	498.4
Net Debt ¹	1,478	1,268	4,399	2,600	2,687	3,150	3,274	3,273
Reference price ²	70.02	76.44	99.02	80.50	51.30	55.50	55.50	55.50
Nbr of stocks (in thousands)	145,930	146,205	145,982	146,372	145,951	145,841	-	-
Announcement Date	27/10/21	26/10/22	26/10/23	24/10/24	23/10/25	-	-	-

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.($)
SODEXO	31.86x	0.47x	8.81x	2.96%	9.22B
STARBUCKS CORPORATION	52.21x	3.72x	24.95x	2.44%	118B
COMPASS GROUP PLC	22.89x	1.16x	11.44x	2.41%	51.5B
DARDEN RESTAURANTS, INC.	17.44x	1.79x	10.8x	3.3%	22.39B
MIXUE GROUP	10.87x	1.51x	6.8x	0.95%	10.15B
ZENSHO HOLDINGS CO., LTD.	28.64x	1.11x	10.26x	0.9%	8.72B
HAIDILAO INTERNATIONAL HOLDING LTD.	11.99x	1.04x	5.97x	7.28%	8B
FOOD & LIFE COMPANIES LTD.	38.28x	2.62x	14.72x	0.38%	7.53B
CAVA GROUP, INC.	111.92x	4.6x	35.95x	-.--%	7.22B
GUMING HOLDINGS LIMITED	13.59x	2.43x	9.68x	3.42%	6.53B
Average	33.97x	2.05x	13.94x	2.4%	24.89B
Weighted average by Cap.	38.76x	2.59x	18.03x	2.46%