Subscribe

Samse S.A. (SAMS.PA)

EUR123.50 +0.50 (+0.41%)
FR PAR Industrials Industrial - Distribution
Address 2, Rue Raymond Pitet 38030
Grenoble, FR
CEO Laurent Chameroy
Website samse.fr
IPO 2000-12-12
ISIN FR0000060071

Explore sections of this company profile

Description

Samse SA functions as a prominent French distributor of building materials and specialized tools. Its extensive product catalog offers a comprehensive range of items, including insulation, structural components like partitions, ceilings, and various flooring types (such as parquet), alongside tools, carpentry and lumber supplies, blades, and cladding. The company also provides outdoor timber solutions, panels, roofing, and sealing products. Further offerings encompass essentials for water supply, public works, and general hardware, as well as joinery, closures, floor tiles, sanitary and plumbing fixtures. Additionally, Samse distributes paints, treatments, drugstore goods, heating, ventilation, electricity, and lighting components, along with products designed for external facilities. Operating through roughly 80 sales points, Samse serves customers primarily in the Auvergne-Rhône-Alpes, Paca, and Gard regions. Founded in 1920, the company is based in Grenoble, France, and is a subsidiary of Dumont Investissement.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
EUR123.50 +0.50 (+0.41%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
291
Beta
0.45
Float Shares
507.3K
Free Float %
15.0%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.00% +0.41% +0.82% -2.00% -1.61% -7.20% -22.22% -40.24% -36.53% +1.24% +2,369.76%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
123.50
DCF (Unlevered) 641.93 +419.8%
DCF (Levered) 397.75 +222.1%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 0% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 0 0
Hold 2 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.92
Grey zone
Piotroski F-Score
4 / 9
Average
MOAT Score
6 / 10
Developing
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
5 / 5
High
ROE Score
2 / 5
Medium
ROA Score
3 / 5
Medium
D/E Score
1 / 5
Low
P/E Score
3 / 5
Medium
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Industrial - Distribution: +4.8%
    -0.4% Q4'25: +5.0% (vs Q4'23)
  • EPS growth Industrial - Distribution: +8.9%
    -1.3% Q4'25: -29.1% (vs Q4'23)
  • FCF margin FCF growth · Industrial - Distribution: +12.0%
    +3.7% Q4'25: +5.4% (vs Q4'23)
  • EBIT margin Industrial - Distribution: +5.8%
    +2.0% Q4'25: +3.0% (vs Q4'23)
  • ROIC Industrial - Distribution: +7.4%
    +2.6% Q4'25: +8.2% (vs Q4'23)
  • Share dilution Industrial - Distribution: +0.0%
    +8.1% Q4'25: +7.0% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Industrial - Distribution: 0.84×
    4.86× Q4'25: 2.17× (vs Q4'23)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.45) × ERP
WACC = 43% × Ke + 57% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 641.93 Current price: 123.50
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 1996
actual
Dec 1998
actual
Dec 1999
actual
Dec 2004
actual
Dec 2005
actual
Dec 2006
actual
Dec 2007
actual
Dec 2008
actual
Dec 2009
actual
Dec 2010
actual
Dec 2011
actual
Dec 2012
actual
Dec 2013
actual
Dec 2014
actual
Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Dec 2027
1 Rev. Ana.
1 EPS Ana.
Revenue
248.65M
est.
283.29M
est.
363.37M
est.
677.13M
est.
791.18M
est.
847.15M
est.
941.51M
est.
961.71M
est.
910.79M
est: 924.46M (-1.5%)
976.54M
est: 991.15M (-1.5%)
1.14B
est: 1.16B (-1.5%)
1.14B
est: 1.16B (-1.5%)
1.16B
est: 1.19B (-1.8%)
1.20B
est: 1.21B (-1.5%)
1.20B
est: 1.20B (+0.0%)
1.22B
est: 1.22B (+0.0%)
1.34B
est: 1.34B (0.0%)
1.43B
est: 1.43B (+0.0%)
1.50B
est: 1.50B (+0.0%)
1.51B
est: 1.51B (0.0%)
1.77B
est: 1.77B (0.0%)
1.91B
est: 1.91B (0.0%)
1.89B
est: 1.89B (-0.1%)
1.93B
est: 1.93B (0.0%)
1.92B
est: 1.93B (-0.2%)
2.00B
2.00B – 2.00B
+3.4% YoY
2.05B
2.05B – 2.05B
+2.8% YoY
EBITDA
21.47M
est.
11.96M
est.
30.76M
est.
25.10M
est.
54.44M
est.
54.08M
est.
62.87M
est.
81.42M
est.
67.80M
est: 78.26M (-13.4%)
69.95M
est: 83.91M (-16.6%)
83.00M
est: 98.08M (-15.4%)
76.67M
est: 97.78M (-21.6%)
78.31M
est: 100.40M (-22.0%)
75.53M
est: 102.73M (-26.5%)
75.48M
est: 103.56M (-27.1%)
76.59M
est: 105.53M (-27.4%)
83.93M
est: 115.75M (-27.5%)
85.08M
est: 123.22M (-31.0%)
111.30M
est: 129.46M (-14.0%)
125.40M
est: 130.54M (-3.9%)
177.31M
est: 152.83M (+16.0%)
179.97M
est: 165.10M (+9.0%)
162.42M
est: 124.90M (+30.0%)
132.42M
est: 159.74M (-17.1%)
124.25M
est: 159.50M (-22.1%)
164.97M
164.97M – 164.97M
+3.4% YoY
169.60M
169.60M – 169.60M
+2.8% YoY
EBIT
13.52M
est.
14.92M
est.
19.36M
est.
31.31M
est.
33.77M
est.
41.87M
est.
48.46M
est.
51.24M
est.
46.04M
est: 48.83M (-5.7%)
45.94M
est: 52.81M (-13.0%)
57.75M
est: 61.74M (-6.5%)
50.82M
est: 61.55M (-17.4%)
51.24M
est: 63.19M (-18.9%)
47.37M
est: 64.66M (-26.7%)
47.24M
est: 65.18M (-27.5%)
50.21M
est: 66.42M (-24.4%)
54.36M
est: 72.85M (-25.4%)
56.03M
est: 77.55M (-27.8%)
61.02M
est: 81.48M (-25.1%)
73.37M
est: 82.16M (-10.7%)
124.70M
est: 96.19M (+29.6%)
126.36M
est: 103.92M (+21.6%)
106.96M
est: 68.71M (+55.7%)
58.14M
est: 94.01M (-38.1%)
38.56M
est: 93.86M (-58.9%)
97.08M
97.08M – 97.08M
+3.4% YoY
99.81M
99.81M – 99.81M
+2.8% YoY
Net Income
4.88M
est.
8.66M
est.
11.25M
est.
18.17M
est.
18.58M
est.
23.66M
est.
26.01M
est.
26.41M
est.
28.39M
est: 16.92M (+67.8%)
27.31M
est: 23.00M (+18.7%)
37.79M
est: 31.91M (+18.4%)
30.81M
est: 26.51M (+16.2%)
29.66M
est: 29.81M (-0.5%)
35.92M
est: 27.10M (+32.5%)
32.07M
est: 27.14M (+18.2%)
34.93M
est: 31.22M (+11.9%)
40.31M
est: 36.16M (+11.5%)
41.12M
est: 36.78M (+11.8%)
40.78M
est: 38.15M (+6.9%)
47.36M
est: 42.59M (+11.2%)
93.52M
est: 87.12M (+7.3%)
94.87M
est: 96.19M (-1.4%)
76.43M
est: 46.85M (+63.1%)
26.26M
est: 26.65M (-1.4%)
25.61M
est: 25.61M (+0.0%)
49.37M
49.37M – 49.37M
+92.8% YoY
58.85M
58.85M – 58.85M
+19.2% YoY
SGA
13.79M
est.
56.51M
est.
19.75M
est.
118.56M
est.
125.84M
est.
144.87M
est.
161.37M
est.
52.27M
est.
60.43M
est: 50.25M (+20.3%)
15.88M
est: 53.87M (-70.5%)
79.41M
est: 62.98M (+26.1%)
18.89M
est: 62.78M (-69.9%)
241.28M
est: 64.46M (+274.3%)
20.28M
est: 65.96M (-69.3%)
18.57M
est: 66.49M (-72.1%)
19.12M
est: 67.76M (-71.8%)
20.50M
est: 74.32M (-72.4%)
22.36M
est: 79.11M (-71.7%)
22.69M
est: 83.12M (-72.7%)
10.54M
est: 83.81M (-87.4%)
20.90M
est: 98.12M (-78.7%)
22.78M
est: 106.00M (-78.5%)
384.74M
est: 398.63M (-3.5%)
82.88M
est: 109.03M (-24.0%)
22.90M
est: 108.87M (-79.0%)
112.60M
112.60M – 112.60M
+3.4% YoY
115.76M
115.76M – 115.76M
+2.8% YoY
EPS
1.42
est.
2.26
est.
3.30
est.
5.30
est.
6.76
est.
7.71
est.
8.45
est.
7.75
est.
7.45
est: 4.97 (+50.0%)
8.08
est: 6.75 (+19.7%)
9.81
est: 9.23 (+6.3%)
9.16
est: 7.78 (+17.7%)
8.83
est: 8.75 (+0.9%)
10.73
est: 7.96 (+34.9%)
9.30
est: 7.93 (+17.3%)
10.13
est: 9.12 (+11.1%)
11.68
est: 10.56 (+10.6%)
11.92
est: 10.74 (+10.9%)
11.83
est: 11.14 (+6.2%)
13.74
est: 12.44 (+10.5%)
27.14
est: 25.45 (+6.6%)
27.58
est: 28.10 (-1.8%)
22.30
est: 22.15 (+0.7%)
7.67
est: 7.20 (+6.5%)
7.57
est: 7.70 (-1.7%)
13.34
13.34 – 13.34
+73.1% YoY
15.90
15.90 – 15.90
+19.2% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B+ 3/5 5/5 2/5 3/5 1/5 3/5 4/5
2026-05-28 B+ 3/5 5/5 2/5 3/5 1/5 3/5 4/5
2026-05-27 B+ 3/5 5/5 2/5 3/5 1/5 3/5 4/5
2026-05-26 B+ 3/5 5/5 2/5 3/5 1/5 3/5 4/5
2026-05-25 B+ 3/5 5/5 2/5 3/5 1/5 3/5 4/5
2026-05-22 B+ 3/5 5/5 2/5 3/5 1/5 3/5 4/5
2026-05-21 B+ 3/5 5/5 2/5 3/5 1/5 3/5 4/5
2026-05-20 B+ 3/5 5/5 2/5 3/5 1/5 3/5 4/5
2026-05-19 B+ 3/5 5/5 2/5 3/5 1/5 3/5 4/5
2026-05-18 B+ 3/5 5/5 2/5 3/5 1/5 3/5 4/5
2026-05-15 B+ 3/5 5/5 2/5 3/5 1/5 3/5 4/5
2026-05-14 B+ 3/5 5/5 2/5 3/5 1/5 3/5 4/5
2026-05-13 B+ 3/5 5/5 2/5 3/5 1/5 3/5 4/5
2026-05-12 B+ 3/5 5/5 2/5 3/5 1/5 3/5 4/5
2026-05-11 B+ 3/5 5/5 2/5 3/5 1/5 3/5 4/5
2026-05-08 B+ 3/5 5/5 2/5 3/5 1/5 3/5 5/5
2026-05-07 B+ 3/5 5/5 2/5 3/5 1/5 3/5 5/5
2026-05-06 B+ 3/5 5/5 2/5 3/5 1/5 3/5 5/5
2026-05-05 B+ 3/5 5/5 2/5 3/5 1/5 3/5 5/5
2026-05-04 B+ 3/5 5/5 2/5 3/5 1/5 3/5 5/5
2026-04-30 B+ 3/5 5/5 2/5 3/5 1/5 3/5 5/5
2026-04-29 B+ 3/5 5/5 2/5 4/5 1/5 3/5 4/5
2026-04-28 B+ 3/5 5/5 2/5 4/5 1/5 3/5 4/5
2026-04-27 B+ 3/5 5/5 2/5 4/5 1/5 3/5 4/5
2026-04-24 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-04-23 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-04-22 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-04-20 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-04-17 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-04-16 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
160.97M
OE per share TTM
45.97
Owner's Yield
35.81%
Maintenance CapEx ratio
24.77%
Maint CapEx / Avg PPE
20.3%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 1 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Dimensional - International Small Cap Value ETF DISV 0.00% 9.7K 0.42%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
5.6K
Shares Outstanding
3.37M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Laurent Chameroy MD & Chief Executive Officer 491.8K male
Arnaud Beriot Deputy Managing Director 298.8K male
Yannick Lopez Deputy Managing Director 298.8K male
Julie Faure Executive Assistant & Head of Communications
Karen Vaylet Deputy Chief Executive Officer female
Cedric Brusut Sales Director
Laurent Laroche Operational Director
Laurent Ouvrier Buffet President of Mauris Bois & Director of Fibopan
Lea Alzingre Chief Financial Officer female
Philippe Thomas President of M+ Materials
Sandrine Colombat-Mourot Human Resources Director
Erwan Toussaint President of VM Materials
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits