Valuation Spadel SA

Stocks

Market Closed - Euronext Bruxelles Other stock markets 16:55:00 15/07/2026 BST			5-day change	1st Jan Change
412.00 ^EUR	+0.49%		-6.36%	+80.70%

05-31	Spadel SA announces Annual dividend, payable on June 05, 2026	CI
03-31	Spadel FY profit EUR 52.2 million	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	796.9	763.7	664.1	651.6	726.3	946.3
Change	-	-4.17%	-13.04%	-1.88%	11.46%	30.29%
Enterprise Value (EV) ¹	743.6	692.7	586.7	541.4	581.6	778.9
Change	-	-6.85%	-15.3%	-7.72%	7.43%	33.91%
P/E	29.2x	28.7x	51.9x	23.1x	17.7x	18.5x
PBR	3.47x	3.04x	2.58x	2.33x	2.34x	2.72x
PEG	-	-11.35x	-1x	0x	0.4x	0.7x
Capitalization / Revenue	2.99x	2.71x	2.07x	1.88x	1.91x	2.37x
EV / Revenue	2.79x	2.45x	1.83x	1.57x	1.53x	1.95x
EV / EBITDA	14.8x	12.7x	14.8x	9.92x	8.37x	9.17x
EV / EBIT	23.3x	19.2x	29.1x	15.8x	12.2x	12.7x
EV / FCF	34.1x	28.5x	30.6x	18x	17.2x	30.2x
FCF Yield	2.94%	3.51%	3.27%	5.56%	5.82%	3.31%
Dividend per Share ²	2	2	1.5	2.2	3.2	4
Rate of return	1.04%	1.09%	0.94%	1.4%	1.83%	1.75%
EPS ²	6.587	6.42	3.08	6.8	9.886	12.33
Distribution rate	30.4%	31.2%	48.7%	32.4%	32.4%	32.4%
Net sales ¹	266.6	282.2	320.8	345.9	379.3	399.5
EBITDA ¹	50.14	54.69	39.76	54.59	69.52	84.96
EBIT ¹	31.97	36.03	20.2	34.2	47.63	61.44
Net income ¹	27.33	26.65	12.79	28.24	41.03	51.19
Net Debt ¹	-53.27	-70.97	-77.32	-110.2	-144.7	-167.4
Reference price ²	192.00	184.00	160.00	157.00	175.00	228.00
Nbr of stocks (in thousands)	4,150	4,150	4,150	4,150	4,150	4,150
Announcement Date	30/04/21	22/04/22	21/04/23	19/04/24	18/04/25	17/04/26

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.($)
SPADEL SA	-	-	-	-	1.95B
THE COCA-COLA COMPANY	25.25x	7.85x	22.27x	2.56%	357B
KEURIG DR PEPPER INC.	15.07x	2.64x	11.06x	3.09%	41.17B
COCA-COLA HELLENIC	20.13x	1.77x	11.14x	2.23%	24.19B
ARCA CONTINENTAL, S.A.B. DE C.V.	15.94x	1.46x	7.14x	4.65%	19.22B
VARUN BEVERAGES LIMITED	45.7x	6.15x	26.65x	0.41%	16.56B
SWIRE PACIFIC LIMITED	10.43x	1.76x	10.15x	4.62%	13.38B
SUNTORY BEVERAGE & FOOD LIMITED	16.1x	0.68x	5.12x	2.6%	8.88B
PRIMO BRANDS CORPORATION	27.01x	1.97x	9.05x	2%	8.77B
Average	21.95x	3.03x	12.82x	2.77%	54.62B
Weighted average by Cap.	23.93x	6.40x	19.45x	2.65%