Valuation Sodexo

Stocks

Real-time Euronext Paris 05:29:07 17/08/26 pm AEST			5-day change	1st Jan Change
56.50 ^EUR	-0.53%		-0.09%	+29.29%

13/08	Pittsburg State University Selects Sodexo for Campus Dining Partnership Ahead of Fall Semester	CI
22/07	Clariant AG Selects Sodexo SA To Deliver Global Integrated Workplace Services	CI

Data adjusted to current consolidation scope

Fiscal Period: August	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	10,218	11,176	14,455	11,783	7,487	8,284	-	-
Change	-	9.37%	29.34%	-18.49%	-36.46%	10.64%	-	-
Enterprise Value (EV) ¹	11,696	12,444	18,854	14,383	10,174	11,429	11,552	11,549
Change	-	6.39%	51.51%	-23.71%	-29.26%	12.33%	1.07%	-0.02%
P/E	74.5x	16.3x	18.4x	71.2x	10.9x	32.2x	25.1x	17.4x
PBR	3.26x	2.55x	3.21x	3.12x	2x	2.23x	2.19x	2.03x
PEG	-	0x	1.3x	-0.9x	0x	-0.5x	0.9x	0.4x
Capitalization / Revenue	0.59x	0.53x	0.61x	0.5x	0.31x	0.35x	0.34x	0.32x
EV / Revenue	0.67x	0.59x	0.79x	0.6x	0.42x	0.48x	0.47x	0.45x
EV / EBITDA	9.92x	7.87x	10.5x	9.32x	6.39x	9.03x	8.62x	7.7x
EV / EBIT	20.2x	11.8x	14.1x	13x	8.93x	14.5x	13.8x	11.8x
EV / FCF	24.2x	19.7x	23.2x	16.9x	20.1x	53x	39.2x	31.8x
FCF Yield	4.13%	5.07%	4.31%	5.92%	4.96%	1.89%	2.55%	3.14%
Dividend per Share ²	2	2.4	3.1	2.65	2.7	1.652	1.705	2.045
Rate of return	2.86%	3.14%	3.13%	3.29%	5.26%	2.91%	3%	3.6%
EPS ²	0.94	4.69	5.38	1.13	4.71	1.766	2.261	3.255
Distribution rate	213%	51.2%	57.6%	235%	57.3%	93.5%	75.4%	62.8%
Net sales ¹	17,428	21,125	23,727	23,798	24,074	23,833	24,667	25,537
EBITDA ¹	1,179	1,582	1,793	1,543	1,593	1,266	1,341	1,501
EBIT ¹	578	1,059	1,335	1,109	1,139	788.8	837.3	978.8
Net income ¹	139	695	794	168	695	250.6	319.3	485.3
Net Debt ¹	1,478	1,268	4,399	2,600	2,687	3,145	3,268	3,265
Reference price ²	70.02	76.44	99.02	80.50	51.30	56.80	56.80	56.80
Nbr of stocks (in thousands)	145,930	146,205	145,982	146,372	145,951	145,841	-	-
Announcement Date	27/10/21	26/10/22	26/10/23	24/10/24	23/10/25	-	-	-

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.($)
SODEXO	32.16x	0.48x	9.03x	2.91%	9.59B
STARBUCKS CORPORATION	47.1x	3.73x	24.27x	2.34%	123B
COMPASS GROUP PLC	24.23x	1.22x	12.03x	2.3%	54.51B
DARDEN RESTAURANTS, INC.	20.01x	2.02x	12.2x	2.88%	25.58B
ZENSHO HOLDINGS CO., LTD.	33.22x	1.37x	12.03x	0.74%	11.16B
MIXUE GROUP	11.71x	1.66x	7.46x	0.88%	10.96B
CAVA GROUP, INC.	136.44x	5.57x	43.95x	-.--%	8.69B
FOOD & LIFE COMPANIES LTD.	40.65x	2.87x	15.88x	0.35%	8.37B
HAIDILAO INTERNATIONAL HOLDING LTD.	12.2x	1.05x	6.07x	7.11%	8.11B
GUMING HOLDINGS LIMITED	14.9x	2.71x	10.83x	3.11%	7.15B
Average	37.26x	2.27x	15.37x	2.26%	26.69B
Weighted average by Cap.	38.05x	2.68x	18.33x	2.3%