investorscraft@gmail.com

Intrinsic ValueSodexo S.A. (SW.PA)

Previous Close43.14
Intrinsic Value
Upside potential
Previous Close
43.14

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Sodexo S.A. is a global leader in integrated facilities management and food services, operating across corporate, healthcare, education, and government sectors. The company’s diversified revenue model includes on-site services (food, cleaning, security), benefits and rewards programs (employee incentives, expense management), and personal and home services (childcare, concierge). Its broad service portfolio positions it as a one-stop solution for clients seeking operational efficiency and enhanced employee well-being. Sodexo’s market strength lies in its ability to bundle services, creating stickiness with long-term contracts and recurring revenue streams. The company competes in a fragmented industry but differentiates through scale, global reach, and a strong reputation for quality and sustainability. Its focus on integrated solutions and digital transformation (e.g., mobile apps for meal vouchers) reinforces its competitive edge in an evolving market.

Revenue Profitability And Efficiency

Sodexo reported FY2024 revenue of €23.8 billion, reflecting steady demand across its core segments. Net income stood at €168 million, with diluted EPS of €1.13, indicating moderate profitability amid cost pressures. Operating cash flow was robust at €1.32 billion, supporting reinvestment and debt management. Capital expenditures of €358 million suggest disciplined growth spending, aligned with service digitization and sustainability initiatives.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by high-margin contracts and operational leverage, though net margins remain modest (~0.7%). Free cash flow generation (operating cash flow minus capex) of €962 million highlights efficient capital deployment. Sodexo’s asset-light model and recurring revenue streams provide stability, but sector-specific headwinds (e.g., labor costs) require ongoing cost optimization.

Balance Sheet And Financial Health

Sodexo maintains a solid liquidity position with €2.14 billion in cash and equivalents against total debt of €5.47 billion. The balance sheet reflects manageable leverage, supported by strong cash flow coverage. Debt maturity profiles and covenant compliance are key monitorables, though the company’s investment-grade profile mitigates near-term risks.

Growth Trends And Dividend Policy

Organic growth is driven by contract wins in healthcare and education, while geographic expansion (e.g., emerging markets) offers incremental opportunities. The dividend payout (€2.65 per share) signals confidence in cash flow stability, with a yield ~3% (based on current market cap). Shareholder returns are balanced with reinvestment in technology and ESG initiatives.

Valuation And Market Expectations

At a market cap of ~€8.61 billion, Sodexo trades at a P/E of ~15x (FY2024 EPS), reflecting moderate growth expectations. The low beta (0.41) suggests defensive positioning, with valuation supported by recurring revenue and sector resilience.

Strategic Advantages And Outlook

Sodexo’s scale, contract diversification, and focus on ESG (e.g., waste reduction, sustainable sourcing) are long-term differentiators. Near-term challenges include inflationary pressures, but its pricing power and cost controls position it for margin recovery. The outlook remains stable, with growth tied to outsourcing trends and digital adoption.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount