|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 122.10 EUR | +1.58% |
|
+0.50% | +35.21% |
| 06-30 | L.D.C. S.A. Reports Earnings Results for the Full Year Ended February 28, 2026 | CI |
| 05-28 | French and Benelux stocks-Factors to watch | RE |
Company Valuation: LDC SA
Data adjusted to current consolidation scope
| Fiscal Period: February | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,656 | 1,960 | 2,314 | 2,339 | 3,494 | 4,175 | - | - |
| Change | - | 18.36% | 18.09% | 1.07% | 49.39% | 19.48% | - | - |
| Enterprise Value (EV) 1 | 1,475 | 1,579 | 1,833 | 2,055 | 3,494 | 3,891 | 3,695 | 3,039 |
| Change | - | 7.08% | 16.1% | 12.12% | 69.99% | 11.35% | -5.02% | -17.77% |
| P/E | 9.83x | 8.72x | 7.51x | 9.59x | 10.8x | 11.9x | 11.2x | 12.2x |
| PBR | 0.97x | 1.05x | 1.1x | 1.02x | - | 1.46x | 1.34x | 1.23x |
| PEG | - | 0.3x | 0.2x | -0.5x | 0.3x | 1.33x | 1.78x | -1.52x |
| Capitalization / Revenue | 0.33x | 0.34x | 0.37x | 0.37x | 0.48x | 0.53x | 0.51x | 0.55x |
| EV / Revenue | 0.29x | 0.27x | 0.3x | 0.33x | 0.48x | 0.5x | 0.45x | 0.4x |
| EV / EBITDA | 3.7x | 2.88x | 3.33x | 4.01x | 4.85x | 5.19x | 4.64x | 4.23x |
| EV / EBIT | 7.07x | 5.27x | 4.95x | 6.47x | 8.18x | 8.49x | 7.56x | 7.02x |
| EV / FCF | 19.3x | 6.35x | 9.29x | 15.7x | - | 18.3x | 13.2x | - |
| FCF Yield | 5.17% | 15.7% | 10.8% | 6.38% | - | 5.46% | 7.58% | - |
| Dividend per Share 2 | 1 | 1.35 | 1.8 | 1.55 | - | 2.111 | 2.251 | 4.2 |
| Rate of return | 2.12% | 2.41% | 2.73% | 2.29% | - | 1.76% | 1.87% | 3.49% |
| EPS 2 | 4.79 | 6.42 | 8.79 | 7.04 | 9.28 | 10.11 | 10.75 | 9.886 |
| Distribution rate | 20.9% | 21% | 20.5% | 22% | - | 20.9% | 20.9% | 42.5% |
| Net sales 1 | 5,069 | 5,846 | 6,198 | 6,324 | 7,283 | 7,849 | 8,226 | 7,636 |
| EBITDA 1 | 399 | 547.4 | 550.2 | 512.6 | 719.7 | 749.9 | 796.4 | 718.5 |
| EBIT 1 | 208.5 | 299.9 | 370.3 | 317.6 | 427 | 458 | 488.9 | 432.9 |
| Net income 1 | 165.1 | 224.7 | 304.4 | 243.6 | 321.5 | 346.2 | 371.2 | 342.2 |
| Net Debt 1 | -181 | -380.6 | -480.8 | -283.4 | - | -284.2 | -479.5 | -1,136 |
| Reference price 2 | 47.10 | 56.00 | 66.00 | 67.54 | 100.60 | 120.20 | 120.20 | 120.20 |
| Nbr of stocks (in thousands) | 35,150 | 34,993 | 35,061 | 34,629 | 34,732 | 34,732 | - | - |
| Announcement Date | 24/05/22 | 24/05/23 | 29/05/24 | 21/05/25 | 30/06/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.89x | 0.5x | 5.19x | 1.76% | 4.75B | |
| 18.18x | 0.49x | 7.8x | 3.47% | 20.57B | |
| 16.99x | 1.28x | 11.38x | 4.7% | 13.69B | |
| 8.21x | 0.45x | 3.81x | 7.12% | 13.56B | |
| 9.27x | 0.33x | 5.46x | 7.61% | 12.93B | |
| 14.67x | 1.35x | 9.82x | 6.14% | 11.84B | |
| 9.1x | 0.63x | 5.66x | 4.49% | 9.59B | |
| 8.84x | 0.48x | 5.52x | 7.11% | 6.79B | |
| 39.12x | 0.42x | 5.47x | 0.43% | 4.84B | |
| 17.74x | 1.1x | 8.68x | 2.68% | 2.92B | |
| Average | 15.40x | 0.70x | 6.88x | 4.55% | 10.15B | |
| Weighted average by Cap. | 14.35x | 0.70x | 7.12x | 5.05% |
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
