Valuation SIPEF

Stocks

Market Closed - Euronext Bruxelles 19:55:00 29/10/2026 +03			5-day change	1st Jan Change
110.40 ^EUR	+1.47%		+0.36%	+35.96%

09-08	Alerts on Sipef buying Tiabam repeat earlier story	RE
08-28	Ackermans & van Haaren leads in Brussels after raising targets

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	1,285	-	-
Change	-	-2.91%	-6.93%	0.38%	62.41%	29.36%	-	-
Enterprise Value (EV) ¹	723.4	662.4	638	629.6	904.8	1,175	1,172	1,121
Change	-	-8.44%	-3.68%	-1.31%	43.71%	29.92%	-0.3%	-4.34%
P/E	7.2x	6.08x	8.39x	9.3x	7.93x	9.64x	9.41x	9.6x
PBR	0.93x	0.8x	0.71x	-	0.99x	-	-	-
PEG	-	0.4x	-0.3x	-0.98x	0.1x	1.5x	3.88x	-4.84x
Capitalization / Revenue	1.62x	1.24x	1.37x	1.38x	1.74x	2.01x	2.07x	2.03x
EV / Revenue	1.74x	1.26x	1.44x	1.42x	1.59x	1.84x	1.89x	1.78x
EV / EBITDA	4.1x	2.93x	3.97x	3.94x	3.74x	4.48x	4.77x	4.56x
EV / EBIT	5.66x	3.71x	5.91x	6.05x	4.82x	5.63x	5.56x	5.44x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	2.273	3.202	2.152	2.089	5.103	4.71	4.77	4.72
Rate of return	3.51%	5.09%	3.67%	3.55%	5.35%	3.82%	3.87%	3.83%
EPS ²	8.99	10.36	6.98	6.32	12.02	12.79	13.1	12.84
Distribution rate	25.3%	30.9%	30.8%	33.1%	42.5%	36.8%	36.4%	36.8%
Net sales ¹	416.1	527.5	443.9	443.8	570.4	638	619.5	631.6
EBITDA ¹	176.4	226.3	160.7	160	242	262.3	245.9	245.6
EBIT ¹	127.8	178.3	108	104.1	187.7	208.7	210.7	205.9
Net income ¹	93.75	108.2	72.74	65.84	125.4	133.8	125.5	125.6
Net Debt ¹	49.19	7.765	28.77	18.09	-88.36	-109.3	-112.8	-163.7
Reference price ²	64.71	62.95	58.58	58.81	95.34	123.26	123.26	123.26
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.($)
SIPEF	9.48x	1.81x	4.4x	3.88%	1.26B
NESTLÉ S.A.	21.64x	2.92x	14.4x	3.79%	257B
MONDELEZ INTERNATIONAL, INC.	19.25x	2.47x	14.75x	3.32%	78.97B
DANONE	16.89x	1.76x	10.01x	3.7%	45.34B
ARCHER-DANIELS-MIDLAND COMPANY	14.28x	0.51x	9.2x	2.71%	37.22B
THE HERSHEY COMPANY	19.85x	3.04x	12.34x	3.53%	32.91B
AJINOMOTO CO., INC.	35.11x	3.04x	17.71x	1.06%	30.94B
FOSHAN HAITIAN FLAVOURING AND FOOD COMPANY LTD.	25.25x	5.29x	16.86x	3.32%	28.79B
KRAFT HEINZ	-8.41x	1.84x	9.19x	6.72%	28.29B
INNER MONGOLIA YILI INDUSTRIAL GROUP CO., LTD.	17.88x	1.71x	12.11x	4.77%	27.22B
Average	17.12x	2.44x	12.10x	3.68%	56.77B
Weighted average by Cap.	19.55x	2.63x	13.55x	3.65%