Valuation Sword Group SE

Stocks

Real-time Euronext Paris 15:03:37 04/09/2026 BST			5-day change	1st Jan Change
29.90 ^EUR	-1.97%		-4.01%	-16.71%

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	288.5	-	-
Change	-	-10.17%	1.54%	-11.02%	0.35%	-14.93%	-	-
Enterprise Value (EV) ¹	361.4	335.4	364.7	374.5	415.1	323.5	309.5	309
Change	-	-7.2%	8.74%	2.68%	10.83%	-22.06%	-4.31%	-0.16%
P/E	23.6x	3.42x	16.6x	15.5x	17.8x	10.9x	9.61x	8.56x
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	0.74x	0.66x	0.59x
EV / Revenue	1.68x	1.23x	1.27x	1.16x	1.16x	0.83x	0.71x	0.64x
EV / EBITDA	12.4x	9.56x	10.5x	9.65x	9.68x	6.9x	5.9x	5.26x
EV / EBIT	16x	11.3x	16.7x	14.9x	17.5x	8.48x	7.14x	6.28x
EV / FCF	51.3x	38.5x	19.1x	19.6x	22.4x	11.8x	11x	10.6x
FCF Yield	1.95%	2.6%	5.24%	5.09%	4.46%	8.47%	9.09%	9.47%
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%	6.56%	6.56%	6.56%
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	30.50	30.50	30.50
Nbr of stocks (in thousands)	9,541	9,495	9,532	9,468	9,448	9,460	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SWORD GROUP SE	10.89x	0.83x	6.9x	6.56%	335M
IBM	23.04x	3.76x	13.12x	2.88%	221B
ACCENTURE PLC	14.35x	1.58x	8.31x	3.34%	118B
SNOWFLAKE INC.	-138.31x	19.18x	105.02x	-.--%	124B
TATA CONSULTANCY SERVICES LTD.	15.02x	2.75x	10.36x	5.47%	88.8B
RELX PLC	20.94x	5.47x	13.44x	2.72%	63.25B
INFOSYS LIMITED	14.81x	2.16x	9.15x	5.26%	48.42B
FUJITSU LIMITED	21.37x	1.74x	10.86x	1.37%	42.31B
NEC CORPORATION	20.81x	1.57x	10.09x	0.91%	40.31B
HCL TECHNOLOGIES LIMITED	18.21x	2.33x	10.94x	4.8%	37.76B
Average	2.11x	4.14x	19.82x	3.33%	78.41B
Weighted average by Cap.	-5.72x	5.49x	25.96x	2.84%