Valuation Sodexo

Stocks

Market Closed - Euronext Paris 18:55:00 28/08/2026 +03			5-day change	1st Jan Change
58.35 ^EUR	-0.85%		+3.73%	+33.52%

08-28	Sodexo: A matter of execution
08-28	Artisan Partners trims its stake in Sodexo

Data adjusted to current consolidation scope

Fiscal Period: August	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	10,218	11,176	14,455	11,783	7,487	8,510	-	-
Change	-	9.37%	29.34%	-18.49%	-36.46%	13.66%	-	-
Enterprise Value (EV) ¹	11,696	12,444	18,854	14,383	10,174	11,655	11,778	11,775
Change	-	6.39%	51.51%	-23.71%	-29.26%	14.55%	1.05%	-0.02%
P/E	74.5x	16.3x	18.4x	71.2x	10.9x	33x	25.9x	17.9x
PBR	3.26x	2.55x	3.21x	3.12x	2x	2.29x	2.25x	2.09x
PEG	-	0x	1.3x	-0.9x	0x	-0.5x	0.9x	0.4x
Capitalization / Revenue	0.59x	0.53x	0.61x	0.5x	0.31x	0.36x	0.35x	0.33x
EV / Revenue	0.67x	0.59x	0.79x	0.6x	0.42x	0.49x	0.48x	0.46x
EV / EBITDA	9.92x	7.87x	10.5x	9.32x	6.39x	9.21x	8.79x	7.85x
EV / EBIT	20.2x	11.8x	14.1x	13x	8.93x	14.8x	14.1x	12x
EV / FCF	24.2x	19.7x	23.2x	16.9x	20.1x	50.9x	39.9x	32.5x
FCF Yield	4.13%	5.07%	4.31%	5.92%	4.96%	1.96%	2.5%	3.08%
Dividend per Share ²	2	2.4	3.1	2.65	2.7	1.651	1.705	2.045
Rate of return	2.86%	3.14%	3.13%	3.29%	5.26%	2.83%	2.92%	3.51%
EPS ²	0.94	4.69	5.38	1.13	4.71	1.766	2.251	3.255
Distribution rate	213%	51.2%	57.6%	235%	57.3%	93.5%	75.7%	62.8%
Net sales ¹	17,428	21,125	23,727	23,798	24,074	23,835	24,660	25,529
EBITDA ¹	1,179	1,582	1,793	1,543	1,593	1,266	1,341	1,501
EBIT ¹	578	1,059	1,335	1,109	1,139	788.9	837.1	978.4
Net income ¹	139	695	794	168	695	250.7	319.2	484.9
Net Debt ¹	1,478	1,268	4,399	2,600	2,687	3,145	3,268	3,265
Reference price ²	70.02	76.44	99.02	80.50	51.30	58.35	58.35	58.35
Nbr of stocks (in thousands)	145,930	146,205	145,982	146,372	145,951	145,841	-	-
Announcement Date	10/27/21 A	10/26/22 A	10/26/23 A	10/24/24 A	10/23/25 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.($)
SODEXO	33.04x	0.49x	9.21x	2.83%	9.88B
STARBUCKS CORPORATION	47.17x	3.73x	24.3x	2.33%	123B
COMPASS GROUP PLC	23.16x	1.18x	11.56x	2.41%	52.11B
DARDEN RESTAURANTS, INC.	19.15x	1.94x	11.71x	3.01%	24.48B
ZENSHO HOLDINGS CO., LTD.	34.4x	1.44x	12.05x	0.7%	11.74B
MIXUE GROUP	14.01x	1.75x	8.8x	2.34%	10.25B
HAIDILAO INTERNATIONAL HOLDING LTD.	13.81x	1.13x	6.91x	6.54%	8.65B
FOOD & LIFE COMPANIES LTD.	41.63x	2.94x	16.19x	0.34%	8.51B
CAVA GROUP, INC.	122.6x	4.98x	39.27x	-.--%	7.82B
GUMING HOLDINGS LIMITED	16.87x	3.09x	12.19x	2.72%	8.07B
Average	36.58x	2.27x	15.22x	2.32%	26.44B
Weighted average by Cap.	37.50x	2.67x	18.16x	2.37%