Valuation Sword Group SE

Stocks

Market Closed - Euronext Paris 16:55:00 28/10/2026 GMT			5-day change	1st Jan Change
32.60 ^EUR	+0.93%		+10.88%	-9.19%

10-23	Nearly 17% organic growth for Sword in the third quarter
09-17	Sword Group S.E., H1 2026 Earnings Call, Sep 10, 2026

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	308.4	-	-
Change	-	-10.17%	1.54%	-11.02%	0.35%	-9.08%	-	-
Enterprise Value (EV) ¹	361.4	335.4	364.7	374.5	415.1	343.4	329.2	328.9
Change	-	-7.2%	8.74%	2.68%	10.83%	-17.27%	-4.12%	-0.11%
P/E	23.6x	3.42x	16.6x	15.5x	17.8x	11.5x	10.2x	9.12x
PBR	4.43x	3.73x	3.64x	3.53x	4.55x	-	-	-
PEG	-	0x	-0.2x	-4.13x	-1.4x	0.3x	0.8x	0.7x
Capitalization / Revenue	1.94x	1.37x	1.32x	1.05x	0.95x	0.79x	0.71x	0.63x
EV / Revenue	1.68x	1.23x	1.27x	1.16x	1.16x	0.88x	0.76x	0.68x
EV / EBITDA	12.4x	9.56x	10.5x	9.65x	9.68x	7.28x	6.25x	5.59x
EV / EBIT	16x	11.3x	16.7x	14.9x	17.5x	9.67x	8.17x	7.18x
EV / FCF	51.3x	38.5x	19.1x	19.6x	22.4x	12.5x	11.7x	11.2x
FCF Yield	1.95%	2.6%	5.24%	5.09%	4.46%	7.99%	8.55%	8.89%
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%	6.13%	6.13%	6.13%
EPS ²	1.85	11.51	2.4	2.31	2.02	2.825	3.185	3.575
Distribution rate	541%	14.8%	70.8%	86.6%	99%	70.8%	62.8%	55.9%
Net sales ¹	214.6	272.3	288.1	323	357.7	390.5	435	487
EBITDA ¹	29.19	35.1	34.85	38.8	42.88	47.15	52.65	58.85
EBIT ¹	22.58	29.8	21.8	25.15	23.67	35.5	40.3	45.8
Net income ¹	17.65	116.2	22.82	21.81	19.05	26.8	30.2	33.95
Net Debt ¹	-55.02	-38.7	-15.14	36.51	75.88	35	20.85	20.5
Reference price ²	43.65	39.40	39.85	35.70	35.90	32.60	32.60	32.60
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SWORD GROUP SE	11.43x	0.87x	7.22x	6.19%	344M
IBM	25.03x	4.04x	14.03x	2.7%	239B
SALESFORCE, INC.	23.05x	4.84x	11.87x	0.72%	199B
ACCENTURE PLC	16.05x	1.83x	9.4x	2.95%	144B
SNOWFLAKE INC.	-134.06x	18.45x	101.45x	-.--%	120B
CLOUDFLARE, INC.	-565.49x	40.19x	165.11x	-.--%	113B
TATA CONSULTANCY SERVICES LTD.	16.28x	2.93x	11.32x	4.94%	93.45B
RELX PLC	22.8x	5.91x	14.51x	2.48%	66.94B
INFOSYS LIMITED	15.27x	2.22x	9.43x	4.99%	47.77B
FUJITSU LIMITED	25.04x	2.08x	13.19x	1.24%	48.79B
Average	-54.46x	8.34x	35.75x	2.62%	107.3B
Weighted average by Cap.	-58.10x	9.17x	38.30x	2%