Valuation Sodexo

Stocks

Market Closed - Euronext Paris Other stock markets 16:55:00 04/08/2026 BST			5-day change	1st Jan Change
56.50 ^EUR	-1.14%		-0.09%	+29.29%

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	8,240	-	-
Change	-	9.37%	29.34%	-18.49%	-36.46%	10.05%	-	-
Enterprise Value (EV) ¹	11,696	12,444	18,854	14,383	10,174	11,462	11,639	11,673
Change	-	6.39%	51.51%	-23.71%	-29.26%	12.66%	1.55%	0.29%
P/E	74.5x	16.3x	18.4x	71.2x	10.9x	32x	25x	17.4x
PBR	3.26x	2.55x	3.21x	3.12x	2x	2.22x	2.18x	2.02x
PEG	-	0x	1.3x	-0.9x	0x	-0.5x	0.9x	0.4x
Capitalization / Revenue	0.59x	0.53x	0.61x	0.5x	0.31x	0.35x	0.33x	0.32x
EV / Revenue	0.67x	0.59x	0.79x	0.6x	0.42x	0.48x	0.47x	0.46x
EV / EBITDA	9.92x	7.87x	10.5x	9.32x	6.39x	9.06x	8.68x	7.78x
EV / EBIT	20.2x	11.8x	14.1x	13x	8.93x	14.5x	13.9x	11.9x
EV / FCF	24.2x	19.7x	23.2x	16.9x	20.1x	53.2x	39.5x	32.2x
FCF Yield	4.13%	5.07%	4.31%	5.92%	4.96%	1.88%	2.53%	3.11%
Dividend per Share ²	2	2.4	3.1	2.65	2.7	1.652	1.705	2.045
Rate of return	2.86%	3.14%	3.13%	3.29%	5.26%	2.92%	3.02%	3.62%
EPS ²	0.94	4.69	5.38	1.13	4.71	1.766	2.261	3.255
Distribution rate	213%	51.2%	57.6%	235%	57.3%	93.5%	75.4%	62.8%
Net sales ¹	17,428	21,125	23,727	23,798	24,074	23,833	24,667	25,537
EBITDA ¹	1,179	1,582	1,793	1,543	1,593	1,266	1,341	1,501
EBIT ¹	578	1,059	1,335	1,109	1,139	788.8	837.3	978.8
Net income ¹	139	695	794	168	695	250.6	319.3	485.3
Net Debt ¹	1,478	1,268	4,399	2,600	2,687	3,222	3,399	3,433
Reference price ²	70.02	76.44	99.02	80.50	51.30	56.50	56.50	56.50
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SODEXO	32.36x	0.48x	9.13x	2.89%	9.59B
STARBUCKS CORPORATION	45.01x	3.6x	23.49x	2.43%	118B
COMPASS GROUP PLC	24.27x	1.23x	12.05x	2.3%	54.61B
DARDEN RESTAURANTS, INC.	18.32x	1.87x	11.29x	3.14%	23.53B
MIXUE GROUP	11.56x	1.63x	7.34x	0.89%	10.83B
ZENSHO HOLDINGS CO., LTD.	31.74x	1.22x	11.27x	0.81%	10.09B
HAIDILAO INTERNATIONAL HOLDING LTD.	12.46x	1.08x	6.23x	6.98%	8.31B
FOOD & LIFE COMPANIES LTD.	38.87x	2.66x	14.93x	0.38%	7.99B
CAVA GROUP, INC.	116.69x	4.8x	37.63x	-.--%	7.51B
GUMING HOLDINGS LIMITED	14.74x	2.62x	10.47x	3.11%	7.01B
Average	34.60x	2.12x	14.39x	2.29%	25.73B
Weighted average by Cap.	35.79x	2.54x	17.49x	2.39%