Valuation Sodexo

Stocks

Market Closed - Euronext Paris Other stock markets 16:55:00 28/07/2026 BST			After hours 18:31:44
58.10 ^EUR	+2.74%		58.18	+0.13%

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	8,247	-	-
Change	-	9.37%	29.34%	-18.49%	-36.46%	10.15%	-	-
Enterprise Value (EV) ¹	11,696	12,444	18,854	14,383	10,174	11,397	11,521	11,520
Change	-	6.39%	51.51%	-23.71%	-29.26%	12.02%	1.09%	-0.01%
P/E	74.5x	16.3x	18.4x	71.2x	10.9x	32.5x	23x	16.9x
PBR	3.26x	2.55x	3.21x	3.12x	2x	2.22x	2.14x	1.99x
PEG	-	0x	1.3x	-0.9x	0x	-0.5x	0.6x	0.5x
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	0.45x
EV / EBITDA	9.92x	7.87x	10.5x	9.32x	6.39x	8.93x	8.47x	7.58x
EV / EBIT	20.2x	11.8x	14.1x	13x	8.93x	14.5x	13.4x	11.6x
EV / FCF	24.2x	19.7x	23.2x	16.9x	20.1x	52.9x	39.1x	31.8x
FCF Yield	4.13%	5.07%	4.31%	5.92%	4.96%	1.89%	2.56%	3.15%
Dividend per Share ²	2	2.4	3.1	2.65	2.7	1.643	1.748	2.078
Rate of return	2.86%	3.14%	3.13%	3.29%	5.26%	2.91%	3.09%	3.67%
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%	62.1%
Net sales ¹	17,428	21,125	23,727	23,798	24,074	23,828	24,682	25,533
EBITDA ¹	1,179	1,582	1,793	1,543	1,593	1,277	1,361	1,520
EBIT ¹	578	1,059	1,335	1,109	1,139	788.1	857	994.5
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	56.55	56.55	56.55
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	32.47x	0.48x	8.93x	2.91%	9.38B
STARBUCKS CORPORATION	52.42x	3.73x	25.03x	2.43%	118B
COMPASS GROUP PLC	23.44x	1.19x	11.69x	2.38%	52.74B
DARDEN RESTAURANTS, INC.	18.13x	1.85x	11.19x	3.18%	23.28B
MIXUE GROUP	11.03x	1.54x	6.92x	0.93%	10.29B
ZENSHO HOLDINGS CO., LTD.	30.42x	1.17x	10.84x	0.84%	9.27B
HAIDILAO INTERNATIONAL HOLDING LTD.	12.17x	1.06x	6.07x	7.18%	8.12B
FOOD & LIFE COMPANIES LTD.	39.9x	2.72x	15.27x	0.37%	7.85B
CAVA GROUP, INC.	116.81x	4.8x	37.68x	-.--%	7.51B
GUMING HOLDINGS LIMITED	13.9x	2.44x	9.7x	3.32%	6.64B
Average	35.07x	2.10x	14.33x	2.35%	25.32B
Weighted average by Cap.	39.23x	2.61x	18.19x	2.43%