Valuation SAMSE

Stocks

Market Closed - Euronext Paris 11:55:00 2026-10-07 am EDT			5-day change	1st Jan Change
117.50 ^EUR	0.00%		-0.42%	-10.98%

Sep. 04	Samse nearly doubles its recurring operating income in the first half
Sep. 03	Samse SA Reports Earnings Results for the Half Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	709.9	646.4	692.7	493.6	446.6	395.8	-
Change	-	-8.94%	7.15%	-28.75%	-9.52%	-11.38%	-
Enterprise Value (EV) ¹	915	832.6	905.4	988.8	939.1	899.3	899.4
Change	-	-9.01%	8.74%	9.21%	-5.03%	-4.24%	0.02%
P/E	7.59x	6.8x	9.06x	18.8x	17.4x	8.81x	7.39x
PBR	-	-	1.1x	0.81x	0.75x	0.61x	0.59x
PEG	-	4.19x	-0.5x	-0.3x	-13.35x	0.1x	0.4x
Capitalization / Revenue	0.4x	0.34x	0.37x	0.26x	0.23x	0.2x	0.19x
EV / Revenue	0.52x	0.44x	0.48x	0.51x	0.49x	0.45x	0.44x
EV / EBITDA	5.18x	4.57x	5.64x	7.78x	7.79x	6.48x	5.87x
EV / EBIT	-	-	8.89x	19.3x	19.5x	11.2x	9.65x
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Dividend per Share ²	16	16	10	8	5	8	8
Rate of return	7.77%	8.53%	4.95%	5.56%	3.79%	6.81%	6.81%
EPS ²	27.14	27.58	22.3	7.67	7.57	13.34	15.9
Distribution rate	59%	58%	44.8%	104%	66.1%	60%	50.3%
Net sales ¹	1,770	1,912	1,889	1,932	1,925	1,995	2,051
EBITDA ¹	176.7	182.2	160.4	127.1	120.6	138.8	153.2
EBIT ¹	-	-	101.9	51.11	48.26	80.42	93.24
Net income	93.5	94.87	76.43	26.26	25.61	-	-
Net Debt ¹	205.1	186.1	212.7	495.2	492.5	503.5	503.7
Reference price ²	206.00	187.50	202.00	144.00	132.00	117.50	117.50
Nbr of stocks (in thousands)	3,446	3,448	3,429	3,427	3,383	3,368	-
Announcement Date	3/17/22	3/17/23	3/22/24	1/15/25	4/23/26	-	-

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.($)
SAMSE	8.81x	0.45x	6.48x	6.81%	446M
THE HOME DEPOT, INC.	19.72x	1.98x	13.25x	3.29%	286B
LOWE'S COMPANIES, INC.	15.45x	1.49x	10.67x	2.68%	103B
KINGFISHER PLC	12.74x	0.56x	5.28x	3.81%	7.19B
FLOOR & DECOR HOLDINGS, INC.	21.44x	1.34x	11.62x	-.--%	5B
MR D.I.Y. GROUP (M)	18.1x	2.24x	8.78x	6.52%	2.9B
CLAS OHLSON AB	18.98x	1.92x	11.4x	2.85%	2.72B
HOME PRODUCT CENTER	14.1x	1.52x	8.6x	5.81%	2.51B
EASYHOME NEW RETAIL GROUP CORPORATION LIMITED	13.94x	-	-	-	2.13B
Average	15.92x	1.44x	9.51x	3.97%	45.78B
Weighted average by Cap.	18.46x	1.82x	12.36x	3.15%