Valuation Sword Group SE

Stocks

Real-time Euronext Paris 14:49:44 03/09/2026 BST			5-day change	1st Jan Change
30.20 ^EUR	+0.67%		-3.82%	-15.88%

08-27	Sword Group S.E. Reports Earnings Results for the Half Year Ended June 30, 2026	CI
06-04	Sword Group, Netcompany, And Sopra Steria Receives ?93 Million eu-LISA Framework Contract For Entry/Exit System	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	416.4	374.1	379.9	338	339.2	283.5	-	-
Change	-	-10.17%	1.54%	-11.02%	0.35%	-16.41%	-	-
Enterprise Value (EV) ¹	361.4	335.4	364.7	374.5	415.1	318.5	304.5	304
Change	-	-7.2%	8.74%	2.68%	10.83%	-23.27%	-4.38%	-0.16%
P/E	23.6x	3.42x	16.6x	15.5x	17.8x	10.7x	9.45x	8.42x
PBR	4.43x	3.73x	3.64x	3.53x	4.55x	-	-	-
PEG	-	0x	-0.2x	-4.13x	-1.4x	0.3x	0.7x	0.7x
Capitalization / Revenue	1.94x	1.37x	1.32x	1.05x	0.95x	0.73x	0.65x	0.58x
EV / Revenue	1.68x	1.23x	1.27x	1.16x	1.16x	0.82x	0.7x	0.63x
EV / EBITDA	12.4x	9.56x	10.5x	9.65x	9.68x	6.79x	5.8x	5.18x
EV / EBIT	16x	11.3x	16.7x	14.9x	17.5x	8.35x	7.02x	6.18x
EV / FCF	51.3x	38.5x	19.1x	19.6x	22.4x	11.6x	10.8x	10.4x
FCF Yield	1.95%	2.6%	5.24%	5.09%	4.46%	8.6%	9.24%	9.62%
Dividend per Share ²	10	1.7	1.7	2	2	2	2	2
Rate of return	22.9%	4.31%	4.27%	5.6%	5.57%	6.67%	6.67%	6.67%
EPS ²	1.85	11.51	2.4	2.31	2.02	2.8	3.175	3.565
Distribution rate	541%	14.8%	70.8%	86.6%	99%	71.4%	63%	56.1%
Net sales ¹	214.6	272.3	288.1	323	357.7	388.5	434	486
EBITDA ¹	29.19	35.1	34.85	38.8	42.88	46.9	52.5	58.7
EBIT ¹	22.58	29.8	21.8	25.15	23.67	38.15	43.35	49.2
Net income ¹	17.65	116.2	22.82	21.81	19.05	26.55	30.1	33.85
Net Debt ¹	-55.02	-38.7	-15.14	36.51	75.88	34.95	21	20.5
Reference price ²	43.65	39.40	39.85	35.70	35.90	30.00	30.00	30.00
Nbr of stocks (in thousands)	9,541	9,495	9,532	9,468	9,448	9,451	-	-
Announcement Date	25/01/22	09/03/23	08/03/24	23/01/25	27/03/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SWORD GROUP SE	10.71x	0.82x	6.79x	6.67%	329M
IBM	22.75x	3.72x	12.98x	2.92%	218B
ACCENTURE PLC	13.94x	1.54x	8.07x	3.44%	115B
SNOWFLAKE INC.	-107.91x	16.98x	97.19x	-.--%	106B
TATA CONSULTANCY SERVICES LTD.	15.2x	2.78x	10.49x	5.4%	89.93B
RELX PLC	20.27x	5.32x	13.08x	2.81%	61.08B
INFOSYS LIMITED	14.94x	2.18x	9.24x	5.22%	48.87B
FUJITSU LIMITED	21.46x	1.75x	10.79x	1.37%	41.56B
NEC CORPORATION	21.03x	1.59x	10.19x	0.9%	39.92B
HCL TECHNOLOGIES LIMITED	18.38x	2.35x	11.05x	4.75%	38.14B
Average	5.08x	3.90x	18.99x	3.35%	75.9B
Weighted average by Cap.	1.18x	4.87x	23.11x	2.93%