Valuation SEB S.A.

Stocks

Market Closed - Euronext Paris 19:55:00 30/10/2026 +03			5-day change	1st Jan Change
53.90 ^EUR	+1.70%		+0.19%	+9.33%

10-23	Mixed Q3 sales, better margins
10-22	SEB SA, Nine Months 2026 Earnings Call, Oct 22, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,548	4,308	6,222	4,759	2,701	2,957	-	-
Change	-	-42.93%	44.44%	-23.51%	-43.25%	9.5%	-	-
Enterprise Value (EV) ¹	9,072	6,281	7,991	6,685	5,043	5,203	5,081	4,808
Change	-	-30.77%	27.23%	-16.34%	-24.57%	3.18%	-2.35%	-5.39%
P/E	16.4x	13.7x	16.2x	20.7x	11.1x	21.2x	7.59x	6.36x
PBR	2.52x	1.37x	-	1.46x	0.83x	0.92x	0.87x	0.8x
PEG	-	-0.4x	0.7x	-0.5x	2.13x	-0.5x	0x	0.3x
Capitalization / Revenue	0.94x	0.54x	0.78x	0.58x	0.33x	0.36x	0.34x	0.33x
EV / Revenue	1.13x	0.79x	1x	0.81x	0.62x	0.63x	0.59x	0.54x
EV / EBITDA	8.71x	7.19x	8.11x	6.42x	5.9x	5.56x	4.96x	4.27x
EV / EBIT	11.7x	10.4x	11.4x	8.7x	8.65x	8.31x	6.95x	5.87x
EV / FCF	29.6x	-314x	9.93x	21.2x	-293x	14.9x	11.1x	9.33x
FCF Yield	3.37%	-0.32%	10.1%	4.73%	-0.34%	6.69%	8.97%	10.7%
Dividend per Share ²	2.45	2.45	2.62	2.8	2.8	2.769	2.89	3.176
Rate of return	1.79%	3.13%	2.32%	3.2%	5.68%	5.14%	5.36%	5.89%
EPS ²	8.36	5.71	6.97	4.23	4.45	2.541	7.105	8.474
Distribution rate	29.3%	42.9%	37.6%	66.2%	62.9%	109%	40.7%	37.5%
Net sales ¹	8,059	7,960	8,006	8,266	8,169	8,304	8,602	8,924
EBITDA ¹	1,041	874	985	1,042	854	935.7	1,025	1,125
EBIT ¹	773.9	602.7	701.8	768.8	582.9	625.8	730.6	818.6
Net income ¹	453.8	316.2	386.2	232	244.6	140.8	381.6	447.2
Net Debt ¹	1,524	1,973	1,769	1,926	2,342	2,246	2,124	1,850
Reference price ²	136.90	78.25	113.00	87.50	49.30	53.90	53.90	53.90
Nbr of stocks (in thousands)	55,135	55,050	55,061	54,393	54,784	54,868	-	-
Announcement Date	2/24/22 A	2/22/23 A	2/21/24 A	2/27/25 A	2/25/26 A	-	-	-

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.($)
SEB S.A.	21.06x	0.63x	5.54x	5.14%	3.3B
MIDEA GROUP CO., LTD.	14.56x	1.46x	11.82x	5.03%	108B
GREE ELECTRIC APPLIANCES, INC. OF ZHUHAI	8.78x	1.18x	6.02x	6.95%	32.3B
SHARKNINJA, INC.	34.28x	3.8x	20.87x	0.93%	29.3B
HAIER SMART HOME CO., LTD.	10.58x	0.53x	5.14x	5.59%	26.91B
LG ELECTRONICS INDIA LIMITED	49.46x	3.83x	33.61x	0.66%	11.88B
RATIONAL AG	25.99x	4.95x	17.16x	2.82%	7.92B
DE'LONGHI S.P.A.	17.49x	1.43x	8.4x	2.27%	7.2B
COWAY CO., LTD.	10.45x	1.69x	6.71x	3.18%	5.47B
ZHEJIANG SUPOR CO., LTD.	16.98x	1.4x	12.77x	5.16%	5.11B
Average	20.96x	2.09x	12.80x	3.77%	23.72B
Weighted average by Cap.	18.03x	1.83x	12.37x	4.43%