Valuation SIPEF

Stocks

Market Closed - Euronext Bruxelles Other stock markets 01:55:00 04/08/26 am AEST			5-day change	1st Jan Change
90.00 ^EUR	-0.77%		-2.60%	+10.84%

11/06	Sipef NV announces Annual dividend, payable on July 01, 2026	CI
23/04	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	1,088	-	-
Change	-	-2.91%	-6.93%	0.38%	62.41%	9.51%	-	-
Enterprise Value (EV) ¹	723.4	662.4	638	629.6	904.8	973.2	935	873.8
Change	-	-8.44%	-3.68%	-1.31%	43.71%	7.56%	-3.92%	-6.55%
P/E	7.2x	6.08x	8.39x	9.3x	7.93x	8.6x	9.38x	9.25x
PBR	0.93x	0.8x	0.71x	-	0.99x	1x	0.95x	0.9x
PEG	-	0.4x	-0.3x	-0.98x	0.1x	9.4x	-1.13x	6.43x
Capitalization / Revenue	1.62x	1.24x	1.37x	1.38x	1.74x	1.86x	1.88x	1.89x
EV / Revenue	1.74x	1.26x	1.44x	1.42x	1.59x	1.67x	1.61x	1.52x
EV / EBITDA	4.1x	2.93x	3.97x	3.94x	3.74x	3.97x	4.04x	3.74x
EV / EBIT	5.66x	3.71x	5.91x	6.05x	4.82x	5.13x	5.36x	4.96x
EV / FCF	7.89x	7.7x	40.8x	-	6.81x	11.1x	9.18x	7.91x
FCF Yield	12.7%	13%	2.45%	-	14.7%	9.04%	10.9%	12.6%
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%	4.38%	4.33%	4.39%
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	104.34	104.34	104.34
Nbr of stocks (in thousands)	10,419	10,399	10,399	10,399	10,417	10,424	-	-
Announcement Date	17/2/22	16/2/23	15/2/24	13/2/25	12/2/26	-	-	-

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	8.6x	1.67x	3.97x	4.38%	1.09B
SIME DARBY PLANTATION	18.4x	2.24x	10.16x	2.81%	11.12B
IOI CORPORATION	18.82x	2.52x	14.08x	2.6%	6.82B
AAK AB	14.9x	1.23x	9.9x	2.84%	5.62B
FIRST RESOURCES LIMITED	10.36x	2.68x	6.52x	5.53%	4.09B
BUMITAMA AGRI LTD.	11.63x	1.69x	5.77x	6.51%	2.22B
PT TRIPUTRA AGRO PERSADA TBK	8.02x	2.65x	6.74x	10.84%	1.92B
JOHOR PLANTATIONS GROUP	15.05x	3.19x	9.72x	3.53%	1.22B
Average	13.22x	2.23x	8.36x	4.88%	4.26B
Weighted average by Cap.	15.49x	2.19x	9.77x	3.87%