Valuation Sodexo

Equities

Market Closed - Euronext Paris Other stock markets 16:55:00 10/04/2026 BST			5-day change	1st Jan Change
39.64 ^EUR	-10.60%		-12.42%	-9.29%

04-10	Sodexo: Opinion change, from Add to Reduce
04-10	European markets show cautious optimism as US-Iran talks take center stage

Data adjusted to current consolidation scope

Fiscal Period: August	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	10,218	11,176	14,455	11,783	7,487	5,781	-	-
Change	-	9.37%	29.34%	-18.49%	-36.46%	-22.79%	-	-
Enterprise Value (EV) ¹	11,696	12,444	18,854	14,383	10,174	8,621	8,472	8,147
Change	-	6.39%	51.51%	-23.71%	-29.26%	-15.27%	-1.73%	-3.83%
P/E ratio	74.5x	16.3x	18.4x	71.2x	10.9x	13.1x	9.81x	8.67x
PBR	3.26x	2.55x	3.21x	3.12x	2x	1.48x	1.39x	1.28x
PEG	-	0x	1.3x	-0.9x	0x	-0.4x	0.3x	0.7x
Capitalization / Revenue	0.59x	0.53x	0.61x	0.5x	0.31x	0.24x	0.23x	0.23x
EV / Revenue	0.67x	0.59x	0.79x	0.6x	0.42x	0.36x	0.34x	0.32x
EV / EBITDA	9.92x	7.87x	10.5x	9.32x	6.39x	6.32x	5.29x	4.73x
EV / EBIT	20.2x	11.8x	14.1x	13x	8.93x	9.3x	7.82x	6.95x
EV / FCF	24.2x	19.7x	23.2x	16.9x	20.1x	23.9x	20.9x	16.5x
FCF Yield	4.13%	5.07%	4.31%	5.92%	4.96%	4.18%	4.79%	6.04%
Dividend per Share ²	2	2.4	3.1	2.65	2.7	2.232	2.448	2.547
Rate of return	2.86%	3.14%	3.13%	3.29%	5.26%	5.63%	6.18%	6.43%
EPS ²	0.94	4.69	5.38	1.13	4.71	3.016	4.041	4.572
Distribution rate	213%	51.2%	57.6%	235%	57.3%	74%	60.6%	55.7%
Net sales ¹	17,428	21,125	23,727	23,798	24,074	23,690	24,664	25,543
EBITDA ¹	1,179	1,582	1,793	1,543	1,593	1,365	1,600	1,723
EBIT ¹	578	1,059	1,335	1,109	1,139	927.3	1,083	1,173
Net income ¹	139	695	794	168	695	387.7	606.4	679.5
Net Debt ¹	1,478	1,268	4,399	2,600	2,687	2,840	2,690	2,366
Reference price ²	70.02	76.44	99.02	80.50	51.30	39.64	39.64	39.64
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	13.14x	0.36x	6.32x	5.63%	6.79B
STARBUCKS CORPORATION	47.59x	3.15x	21.46x	2.61%	110B
COMPASS GROUP PLC	19.77x	1.08x	10.68x	2.65%	46.88B
DARDEN RESTAURANTS, INC.	18.25x	1.82x	11.13x	3.13%	22.04B
MIXUE GROUP	15.99x	2.47x	10.38x	-.--%	13.64B
HAIDILAO INTERNATIONAL HOLDING LTD.	17.05x	1.55x	8.28x	5.43%	10.74B
CAVA GROUP, INC.	165.46x	6.57x	51.76x	-.--%	9.89B
ZENSHO HOLDINGS CO., LTD.	31.25x	1.28x	11.96x	0.82%	8.65B
GUMING HOLDINGS LIMITED	19.95x	4.17x	17.59x	4.4%	8.22B
FOOD & LIFE COMPANIES LTD.	37.47x	2.43x	13.99x	0.4%	6.84B
Average	38.59x	2.49x	16.35x	2.51%	24.37B
Weighted average by Cap.	38.50x	2.53x	17.38x	2.56%