Valuation SIPEF

Stocks

Real-time Euronext Bruxelles 10:04:54 2026-08-14 am EDT			5-day change	1st Jan Change
104.00 ^EUR	+5.05%		+14.29%	+28.08%

Aug. 11	Sipef NV Reports Earnings Results for the Half Year Ended June 30, 2026	CI
Jun. 10	Sipef NV announces Annual dividend, payable on July 01, 2026	CI

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	1,191	-	-
Change	-	-2.91%	-6.93%	0.38%	62.41%	19.87%	-	-
Enterprise Value (EV) ¹	723.4	662.4	638	629.6	904.8	1,087	1,061	997.7
Change	-	-8.44%	-3.68%	-1.31%	43.71%	20.12%	-2.36%	-5.97%
P/E	7.2x	6.08x	8.39x	9.3x	7.93x	9.45x	9.64x	9.38x
PBR	0.93x	0.8x	0.71x	-	0.99x	1.1x	1.04x	0.98x
PEG	-	0.4x	-0.3x	-0.98x	0.1x	18.93x	-5.06x	3.47x
Capitalization / Revenue	1.62x	1.24x	1.37x	1.38x	1.74x	2.01x	2.01x	2.02x
EV / Revenue	1.74x	1.26x	1.44x	1.42x	1.59x	1.83x	1.79x	1.69x
EV / EBITDA	4.1x	2.93x	3.97x	3.94x	3.74x	4.34x	4.48x	4.12x
EV / EBIT	5.66x	3.71x	5.91x	6.05x	4.82x	5.57x	5.54x	5.07x
EV / FCF	7.89x	7.7x	40.8x	-	6.81x	12.4x	10.4x	9.03x
FCF Yield	12.7%	13%	2.45%	-	14.7%	8.1%	9.6%	11.1%
Dividend per Share ²	2.273	3.202	2.152	2.089	5.103	4.565	4.52	4.585
Rate of return	3.51%	5.09%	3.67%	3.55%	5.35%	4%	3.96%	4.01%
EPS ²	8.99	10.36	6.98	6.32	12.02	12.08	11.85	12.17
Distribution rate	25.3%	30.9%	30.8%	33.1%	42.5%	37.8%	38.1%	37.7%
Net sales ¹	416.1	527.5	443.9	443.8	570.4	593.6	591.8	588.8
EBITDA ¹	176.4	226.3	160.7	160	242	250.2	237.1	242.1
EBIT ¹	127.8	178.3	108	104.1	187.7	195.2	191.7	196.9
Net income ¹	93.75	108.2	72.74	65.84	125.4	128.2	119.2	122.5
Net Debt ¹	49.19	7.765	28.77	18.09	-88.36	-103.7	-129.4	-192.8
Reference price ²	64.71	62.95	58.58	58.81	95.34	114.21	114.21	114.21
Nbr of stocks (in thousands)	10,419	10,399	10,399	10,399	10,417	10,424	-	-
Announcement Date	2/17/22	2/16/23	2/15/24	2/13/25	2/12/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SIPEF	9.45x	1.83x	4.34x	4%	1.19B
SIME DARBY PLANTATION	17.78x	2.32x	9.96x	2.81%	11.32B
IOI CORPORATION	18.95x	2.54x	14.17x	2.58%	6.86B
AAK AB	14.16x	1.18x	9.44x	2.99%	5.32B
FIRST RESOURCES LIMITED	11.15x	2.87x	7.01x	5.1%	4.44B
BUMITAMA AGRI LTD.	12.46x	1.81x	6.18x	6.09%	2.4B
PT TRIPUTRA AGRO PERSADA TBK	8.26x	2.7x	6.86x	10.66%	1.98B
JOHOR PLANTATIONS GROUP	14.83x	3.19x	9.84x	3.54%	1.24B
Average	13.38x	2.31x	8.48x	4.72%	4.34B
Weighted average by Cap.	15.31x	2.26x	9.70x	3.82%