Valuation SIG Group AG

Equities

Real-time Estimate Cboe Europe Other stock markets 04:07:09 2025-01-21 am EST			5-day change	1st Jan Change
19.13 ^CHF	-0.52%		+1.75%	+7.21%

Jan. 13	Morgan Stanley Initiates SIG Group at Overweight on Strong Growth Outlook, Discounted Valuation	MT
Jan. 07	BNP Paribas Exane Upgrades SIG Group to Neutral, Lifts PT	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	4,556	6,054	8,302	7,813	7,946	7,785	7,785	-
Change	-	32.89%	37.13%	-5.89%	1.71%	-2.03%	0%	-
Enterprise Value (EV) ¹	5,909	7,396	9,730	9,993	10,123	9,945	9,871	9,762
Change	-	25.17%	31.55%	2.71%	1.3%	-1.76%	-0.74%	-1.11%
P/E ratio	43.1x	90.1x	48.2x	204x	32.5x	39.8x	29.9x	24.6x
PBR	2.29x	3.34x	3.57x	2.56x	2.57x	2.47x	2.42x	2.33x
PEG	-	-2.5x	0x	-2.5x	0x	-2x	0.9x	1.1x
Capitalization / Revenue	2.55x	3.33x	4.03x	2.81x	2.46x	2.33x	2.23x	2.12x
EV / Revenue	3.31x	4.07x	4.72x	3.59x	3.13x	2.97x	2.83x	2.66x
EV / EBITDA	12.2x	14.8x	17.1x	15.3x	12.6x	12.2x	11.3x	10.3x
EV / EBIT	17.2x	18.8x	26.5x	25.7x	18.7x	21.3x	18.2x	15.6x
EV / FCF	23.1x	32.6x	34.1x	35.9x	38.3x	33.1x	32.2x	29.9x
FCF Yield	4.33%	3.06%	2.93%	2.79%	2.61%	3.02%	3.1%	3.35%
Dividend per Share ²	0.35	0.3832	0.4401	0.4728	0.5032	0.4912	0.5005	0.5418
Rate of return	2.46%	2.03%	1.79%	2.31%	2.42%	2.41%	2.46%	2.66%
EPS ²	0.33	0.21	0.51	0.1	0.64	0.5117	0.6813	0.8296
Distribution rate	106%	182%	86.3%	473%	78.6%	96%	73.5%	65.3%
Net sales ¹	1,784	1,816	2,062	2,780	3,230	3,343	3,493	3,670
EBITDA ¹	485.4	498.3	570.6	652.2	803	812.7	873.7	949.8
EBIT ¹	343.6	392.9	367.1	389	541.9	465.8	541.5	626.7
Net income ¹	106.9	68	172.1	37.8	243.2	193.2	272.5	335.9
Net Debt ¹	1,353	1,342	1,428	2,180	2,177	2,160	2,086	1,977
Reference price ²	14.24	18.92	24.60	20.44	20.79	20.37	20.37	20.37
Nbr of stocks (in thousands)	320,034	320,047	337,515	382,218	382,230	382,203	382,203	-
Announcement Date	2/25/20	2/23/21	3/1/22	2/28/23	2/27/24	-	-	-

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. ($)
SIG GROUP AG	39.8x	2.97x	12.24x	+2.41%	8.1B
PACKAGING CORPORATION OF AMERICA	26.31x	2.76x	13.91x	+2.11%	21.21B
INTERNATIONAL PAPER COMPANY	28.94x	1.29x	12.14x	+3.25%	19.78B
DS SMITH PLC	34.18x	1.5x	11.28x	+3.07%	9.99B
GRAPHIC PACKAGING HOLDING COMPANY	12.41x	1.49x	7.78x	+1.45%	8.38B
MONDI PLC	16.7x	1.06x	7.42x	+10.08%	6.64B
SONOCO PRODUCTS COMPANY	15.57x	1.14x	7.17x	+4.36%	4.69B
HUHTAMÄKI OYJ	16.32x	1.18x	7.8x	+3.17%	3.77B
Average	23.78x	1.67x	9.97x	+3.74%	10.32B
Weighted average by Cap.	25.97x	1.85x	11.20x	+3.28%