Valuation Sword Group SE

Stocks

Market Closed - Euronext Paris Other stock markets 16:55:00 17/07/2026 BST			5-day change	1st Jan Change
29.40 ^EUR	-1.01%		-2.00%	-18.11%

06-04	Sword Group, Netcompany, And Sopra Steria Receives ?93 Million eu-LISA Framework Contract For Entry/Exit System	CI
06-04	Sword Group Unit's Consortium Wins EUR93 Million System Development Framework Deal	MT

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	277.9	-	-
Change	-	-10.17%	1.54%	-11.02%	0.35%	-18.08%	-	-
Enterprise Value (EV) ¹	361.4	335.4	364.7	374.5	415.1	297.6	289.4	281.9
Change	-	-7.2%	8.74%	2.68%	10.83%	-28.31%	-2.76%	-2.59%
P/E	23.6x	3.42x	16.6x	15.5x	17.8x	10.5x	9.26x	8.25x
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	0.72x	0.64x	0.57x
EV / Revenue	1.68x	1.23x	1.27x	1.16x	1.16x	0.77x	0.67x	0.58x
EV / EBITDA	12.4x	9.56x	10.5x	9.65x	9.68x	6.34x	5.52x	4.81x
EV / EBIT	16x	11.3x	16.7x	14.9x	17.5x	8.45x	7.21x	6.17x
EV / FCF	51.3x	38.5x	19.1x	19.6x	22.4x	10.9x	10.3x	9.64x
FCF Yield	1.95%	2.6%	5.24%	5.09%	4.46%	9.21%	9.73%	10.4%
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%	6.8%	6.8%	6.8%
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	52.4	58.6
EBIT ¹	22.58	29.8	21.8	25.15	23.67	35.2	40.15	45.65
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	19.7	11.5	4
Reference price ²	43.65	39.40	39.85	35.70	35.90	29.40	29.40	29.40
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	10.61x	0.77x	6.41x	6.73%	321M
IBM	22.75x	3.56x	12.5x	3.08%	206B
SNOWFLAKE INC.	-94.57x	14.96x	86.58x	-.--%	93.59B
ACCENTURE PLC	10.75x	1.18x	6.19x	4.49%	88.49B
TATA CONSULTANCY SERVICES LTD.	14.27x	2.6x	9.81x	5.76%	82.64B
RELX PLC	19.67x	5.16x	12.73x	2.89%	59.43B
INFOSYS LIMITED	14.06x	2.05x	8.6x	5.54%	45.48B
NEC CORPORATION	20.5x	1.52x	9.63x	0.96%	36.26B
FUJITSU LIMITED	18.61x	1.5x	9.41x	1.6%	34.78B
HCL TECHNOLOGIES LIMITED	16.18x	2.07x	9.64x	5.34%	33.34B
Average	5.28x	3.54x	17.15x	3.64%	68.02B
Weighted average by Cap.	2.51x	4.45x	20.85x	3.24%