Valuation Capgemini SE

Equities

Market Closed - Euronext Paris Other stock markets 11:35:27 2025-01-17 am EST			5-day change	1st Jan Change
160.30 ^EUR	+0.03%		+2.07%	+1.36%

Jan. 16	Capgemini Expands Sustainable Aviation Partnership with France's Ascendance	MT
Jan. 16	Capgemini strengthens partnership with Ascendance	CF

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	18,213	21,371	37,064	27,009	32,266	27,255	27,255	-
Change	-	17.34%	73.43%	-27.13%	19.46%	-15.53%	0%	-
Enterprise Value (EV) ¹	18,813	26,275	40,288	29,575	34,313	28,515	27,254	25,884
Change	-	39.66%	53.33%	-26.59%	16.02%	-16.9%	-4.42%	-5.03%
P/E ratio	21.8x	22.8x	32.4x	17.7x	20.1x	16.6x	16.2x	15x
PBR	2.15x	2.53x	4.39x	2.78x	3.12x	2.35x	2.12x	1.92x
PEG	-	2.1x	1.6x	0.6x	3.05x	5.66x	6.07x	1.91x
Capitalization / Revenue	1.29x	1.35x	2.04x	1.23x	1.43x	1.24x	1.22x	1.17x
EV / Revenue	1.33x	1.66x	2.22x	1.34x	1.52x	1.29x	1.22x	1.11x
EV / EBITDA	8.23x	10.4x	13.4x	9.5x	9.3x	8.88x	8.12x	7.1x
EV / EBIT	10.8x	14x	17.2x	10.3x	11.5x	9.76x	9.06x	8.09x
EV / FCF	14.6x	23.5x	21.5x	16x	17.5x	15.3x	14.1x	12.3x
FCF Yield	6.85%	4.26%	4.65%	6.26%	5.72%	6.52%	7.11%	8.14%
Dividend per Share ²	1.9	1.95	2.4	3.25	3.4	3.478	3.603	3.893
Rate of return	1.74%	1.54%	1.11%	2.08%	1.8%	2.17%	2.25%	2.43%
EPS ²	5	5.55	6.66	8.79	9.37	9.645	9.903	10.68
Distribution rate	38%	35.1%	36%	37%	36.3%	36.1%	36.4%	36.4%
Net sales ¹	14,125	15,848	18,160	21,995	22,522	22,052	22,354	23,375
EBITDA ¹	2,286	2,527	3,012	3,112	3,691	3,210	3,356	3,648
EBIT ¹	1,741	1,879	2,340	2,867	2,991	2,921	3,008	3,199
Net income ¹	856	957	1,157	1,547	1,663	1,683	1,725	1,875
Net Debt ¹	600	4,904	3,224	2,566	2,047	1,260	-1.124	-1,371
Reference price ²	108.90	126.80	215.50	155.95	188.75	160.30	160.30	160.30
Nbr of stocks (in thousands)	167,244	168,538	171,991	173,192	170,944	170,027	170,027	-
Announcement Date	2/13/20	2/17/21	2/14/22	2/21/23	2/14/24	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield	Capi. ($)
CAPGEMINI SE	16.63x	1.29x	8.77x	+2.17%	28.05B
ACCENTURE PLC	27.53x	3.16x	16.34x	+1.64%	221B
IBM	30.69x	3.94x	15.48x	+2.97%	208B
TATA CONSULTANCY SERVICES LTD.	30.3x	5.62x	21.02x	+2.79%	172B
AUTOMATIC DATA PROCESSING, INC.	29.81x	5.67x	19.42x	+2.03%	121B
RELX PLC	37.26x	8.34x	21.31x	+1.58%	89.3B
CROWDSTRIKE HOLDINGS, INC.	1057.06x	21.45x	83.43x	-.--%	87.93B
INFOSYS LIMITED	28.44x	4.36x	18.21x	+2.85%	86.85B
THE TRADE DESK, INC.	166.14x	24.26x	58.22x	-.--%	61.41B
SNOWFLAKE INC.	-44.91x	14.9x	156.2x	-.--%	56.38B
Average	137.90x	9.30x	41.84x	+1.60%	113.13B
Weighted average by Cap.	113.28x	7.55x	32.03x	+1.90%