|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 120.80 EUR | +1.00% |
|
+2.20% | +35.88% |
Company Valuation: LDC SA
Data adjusted to current consolidation scope
| Fiscal Period: February | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,674 | 1,656 | 1,960 | 2,314 | 2,339 | 4,210 | - | - |
| Change | - | -1.1% | 18.36% | 18.09% | 1.07% | 79.98% | - | - |
| Enterprise Value (EV) 1 | 1,551 | 1,475 | 1,579 | 1,833 | 2,055 | 4,041 | 3,925 | 3,730 |
| Change | - | -4.92% | 7.08% | 16.1% | 12.12% | 96.6% | -2.87% | -4.97% |
| P/E | 11.9x | 9.83x | 8.72x | 7.51x | 9.59x | 13.7x | 12x | 11.3x |
| PBR | 1.1x | 0.97x | 1.05x | 1.1x | 1.02x | 1.63x | 1.47x | 1.35x |
| PEG | - | 0.6x | 0.3x | 0.2x | -0.5x | 0.5x | 0.8x | 1.8x |
| Capitalization / Revenue | 0.38x | 0.33x | 0.34x | 0.37x | 0.37x | 0.58x | 0.54x | 0.51x |
| EV / Revenue | 0.35x | 0.29x | 0.27x | 0.3x | 0.33x | 0.55x | 0.5x | 0.45x |
| EV / EBITDA | 4.31x | 3.7x | 2.88x | 3.33x | 4.01x | 5.93x | 5.23x | 4.68x |
| EV / EBIT | 7.99x | 7.07x | 5.27x | 4.95x | 6.47x | 9.75x | 8.57x | 7.63x |
| EV / FCF | 15x | 19.3x | 6.35x | 9.29x | 15.7x | 17.7x | 18.5x | 13.3x |
| FCF Yield | 6.68% | 5.17% | 15.7% | 10.8% | 6.38% | 5.63% | 5.42% | 7.51% |
| Dividend per Share 2 | 0.9 | 1 | 1.35 | 1.8 | 1.55 | 1.959 | 2.111 | 2.251 |
| Rate of return | 1.84% | 2.12% | 2.41% | 2.73% | 2.29% | 1.62% | 1.74% | 1.86% |
| EPS 2 | 4.12 | 4.79 | 6.42 | 8.79 | 7.04 | 8.825 | 10.11 | 10.75 |
| Distribution rate | 21.8% | 20.9% | 21% | 20.5% | 22% | 22.2% | 20.9% | 20.9% |
| Net sales 1 | 4,428 | 5,069 | 5,846 | 6,198 | 6,324 | 7,283 | 7,849 | 8,226 |
| EBITDA 1 | 359.5 | 399 | 547.4 | 550.2 | 512.6 | 681.7 | 749.9 | 796.4 |
| EBIT 1 | 194 | 208.5 | 299.9 | 370.3 | 317.6 | 414.5 | 458 | 488.9 |
| Net income 1 | 140.7 | 165.1 | 224.7 | 304.4 | 243.6 | 309.2 | 346.2 | 371.2 |
| Net Debt 1 | -123.1 | -181 | -380.6 | -480.8 | -283.4 | -168.4 | -284.2 | -479.5 |
| Reference price 2 | 49.00 | 47.10 | 56.00 | 66.00 | 67.54 | 121.20 | 121.20 | 121.20 |
| Nbr of stocks (in thousands) | 34,164 | 35,150 | 34,993 | 35,061 | 34,629 | 34,732 | - | - |
| Announcement Date | 26/05/21 | 24/05/22 | 24/05/23 | 29/05/24 | 21/05/25 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.73x | 0.55x | 5.93x | 1.62% | 4.8B | |
| 18.22x | 0.49x | 7.81x | 3.47% | 20.62B | |
| 18.1x | 1.35x | 12.03x | 4.41% | 14.59B | |
| 8.42x | 0.46x | 3.91x | 6.94% | 13.91B | |
| 9.3x | 0.33x | 5.47x | 7.58% | 13.09B | |
| 14.41x | 1.33x | 9.65x | 6.25% | 11.61B | |
| 9.38x | 0.66x | 5.92x | 4.23% | 9.88B | |
| 8.86x | 0.49x | 5.53x | 7.1% | 6.81B | |
| 29.46x | 0.42x | 5.38x | 0.45% | 4.64B | |
| 16.81x | 1.06x | 8.31x | 2.83% | 2.76B | |
| Average | 14.67x | 0.71x | 6.99x | 4.49% | 10.27B | |
| Weighted average by Cap. | 14.10x | 0.71x | 7.27x | 4.99% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- LOUP Stock
- Valuation LDC SA
Select your edition
All financial news and data tailored to specific country editions
