Valuation SIPEF OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 17:57:08 26/01/2026 +03			5-day change	1st Jan Change
100.00 ^USD	+85.19%		-.--%	+85.19%

06-11	Sipef NV announces Annual dividend, payable on July 01, 2026	CI
04-23	Sipef Q1 palm oil production up by 7.3% y/y	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	674.2	654.6	609.2	611.5	993.2	1,096	-	-
Change	-	-2.91%	-6.93%	0.38%	62.41%	10.32%	-	-
Enterprise Value (EV) ¹	723.4	662.4	638	629.6	904.8	981.2	943.1	881.9
Change	-	-8.44%	-3.68%	-1.31%	43.71%	8.44%	-3.89%	-6.49%
P/E	7.2x	6.08x	8.39x	9.3x	7.93x	8.67x	9.45x	9.32x
PBR	0.93x	0.8x	0.71x	-	0.99x	1.01x	0.95x	0.9x
PEG	-	0.4x	-0.3x	-0.98x	0.1x	9.47x	-1.13x	6.48x
Capitalization / Revenue	1.62x	1.24x	1.37x	1.38x	1.74x	1.88x	1.89x	1.9x
EV / Revenue	1.74x	1.26x	1.44x	1.42x	1.59x	1.68x	1.63x	1.53x
EV / EBITDA	4.1x	2.93x	3.97x	3.94x	3.74x	4x	4.08x	3.77x
EV / EBIT	5.66x	3.71x	5.91x	6.05x	4.82x	5.17x	5.41x	5.01x
EV / FCF	7.89x	7.7x	40.8x	-	6.81x	11.2x	9.25x	7.98x
FCF Yield	12.7%	13%	2.45%	-	14.7%	8.97%	10.8%	12.5%
Dividend per Share ²	2.273	3.202	2.152	2.089	5.103	4.565	4.52	4.585
Rate of return	3.51%	5.09%	3.67%	3.55%	5.35%	4.34%	4.3%	4.36%
EPS ²	8.99	10.36	6.98	6.32	12.02	12.13	11.12	11.28
Distribution rate	25.3%	30.9%	30.8%	33.1%	42.5%	37.6%	40.6%	40.6%
Net sales ¹	416.1	527.5	443.9	443.8	570.4	583.5	579.2	575.2
EBITDA ¹	176.4	226.3	160.7	160	242	245.2	231.2	234
EBIT ¹	127.8	178.3	108	104.1	187.7	189.6	174.4	176
Net income ¹	93.75	108.2	72.74	65.84	125.4	126.5	116	117.6
Net Debt ¹	49.19	7.765	28.77	18.09	-88.36	-114.4	-152.6	-213.8
Reference price ²	64.71	62.95	58.58	58.81	95.34	105.11	105.11	105.11
Nbr of stocks (in thousands)	10,419	10,399	10,399	10,399	10,417	10,424	-	-
Announcement Date	2/17/22 A	2/16/23 A	2/15/24 A	2/13/25 A	2/12/26 A	-	-	-

¹USD in Million²USD

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.($)
SIME DARBY PLANTATION	18.57x	2.26x	10.25x	2.79%	11.21B
IOI CORPORATION	18.82x	2.52x	14.08x	2.6%	6.81B
AAK AB	14.36x	1.19x	9.57x	2.94%	5.33B
FIRST RESOURCES LIMITED	11.19x	2.88x	7.04x	5.02%	4.42B
BUMITAMA AGRI LTD.	12.99x	1.89x	6.46x	5.83%	2.49B
PT TRIPUTRA AGRO PERSADA TBK	7.93x	2.62x	6.65x	10.44%	1.91B
JOHOR PLANTATIONS GROUP	15.35x	3.25x	9.88x	3.46%	1.25B
Average	14.17x	2.37x	9.13x	4.73%	4.77B
Weighted average by Cap.	15.83x	2.25x	9.99x	3.76%