Valuation SIPEF

Stocks

Real-time Euronext Bruxelles Other stock markets 07:04:23 2026-08-11 am EDT			5-day change	1st Jan Change
92.10 ^EUR	+0.55%		+3.58%	+14.04%

Jun. 10	Sipef NV announces Annual dividend, payable on July 01, 2026	CI
Apr. 23	Sipef Q1 palm oil production up by 7.3% y/y	RE

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	1,103	-	-
Change	-	-2.91%	-6.93%	0.38%	62.41%	11.05%	-	-
Enterprise Value (EV) ¹	723.4	662.4	638	629.6	904.8	988.5	950.4	889.2
Change	-	-8.44%	-3.68%	-1.31%	43.71%	9.25%	-3.86%	-6.44%
P/E	7.2x	6.08x	8.39x	9.3x	7.93x	8.72x	9.52x	9.38x
PBR	0.93x	0.8x	0.71x	-	0.99x	1.02x	0.96x	0.91x
PEG	-	0.4x	-0.3x	-0.98x	0.1x	9.53x	-1.14x	6.52x
Capitalization / Revenue	1.62x	1.24x	1.37x	1.38x	1.74x	1.89x	1.9x	1.92x
EV / Revenue	1.74x	1.26x	1.44x	1.42x	1.59x	1.69x	1.64x	1.55x
EV / EBITDA	4.1x	2.93x	3.97x	3.94x	3.74x	4.03x	4.11x	3.8x
EV / EBIT	5.66x	3.71x	5.91x	6.05x	4.82x	5.21x	5.45x	5.05x
EV / FCF	7.89x	7.7x	40.8x	-	6.81x	11.2x	9.33x	8.05x
FCF Yield	12.7%	13%	2.45%	-	14.7%	8.9%	10.7%	12.4%
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%	4.31%	4.27%	4.33%
EPS ²	8.99	10.36	6.98	6.32	12.02	12.13	11.12	11.28
Distribution rate	25.3%	30.9%	30.8%	33.1%	42.5%	37.6%	40.6%	40.6%
Net sales ¹	416.1	527.5	443.9	443.8	570.4	583.5	579.2	575.2
EBITDA ¹	176.4	226.3	160.7	160	242	245.2	231.2	234
EBIT ¹	127.8	178.3	108	104.1	187.7	189.6	174.4	176
Net income ¹	93.75	108.2	72.74	65.84	125.4	126.5	116	117.6
Net Debt ¹	49.19	7.765	28.77	18.09	-88.36	-114.4	-152.6	-213.8
Reference price ²	64.71	62.95	58.58	58.81	95.34	105.81	105.81	105.81
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SIPEF	8.72x	1.69x	4.03x	4.31%	1.1B
SIME DARBY PLANTATION	19.13x	2.32x	10.53x	2.7%	11.55B
IOI CORPORATION	19.42x	2.6x	14.5x	2.52%	7.02B
AAK AB	14.39x	1.19x	9.58x	2.94%	5.46B
FIRST RESOURCES LIMITED	11.26x	2.9x	7.07x	5.05%	4.48B
BUMITAMA AGRI LTD.	12.14x	1.78x	6.07x	6.24%	2.34B
PT TRIPUTRA AGRO PERSADA TBK	8.4x	2.74x	6.98x	10.48%	2.02B
JOHOR PLANTATIONS GROUP	15.72x	3.31x	10.09x	3.38%	1.28B
Average	13.65x	2.32x	8.61x	4.7%	4.41B
Weighted average by Cap.	15.93x	2.28x	10.02x	3.76%