Valuation Zemaitijos pienas London S.E.

Stocks

Delayed London S.E. Other stock markets 20:05:40 16/05/2018 +04			5-day change	1st Jan Change
1.760 ^EUR	-0.56%		-10.20%	-

04-28	AB Zemaitijos pienas announces Annual dividend, payable on May 22, 2026	CI
24/09/25	AB Zemaitijos pienas Reports Earnings Results for the Half Year Ended June 30, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Market Cap ¹	78.23	83.03	75.13	75.13	70.16	93.82
Change	-	6.15%	-9.52%	0%	-6.61%	33.73%
Enterprise Value (EV) ¹	83.32	74.43	77.1	102.4	63.81	75.63
Change	-	-10.67%	3.58%	32.85%	-37.7%	18.52%
P/E Ratio	7.23x	8.47x	9.33x	18x	3.3x	3.48x
PBR	0.92x	0.88x	0.77x	0.74x	0.57x	0.65x
PEG	-	-0.91x	-0.8x	-0.4x	0x	0.1x
Capitalization / Revenue	0.42x	0.46x	0.37x	0.29x	0.25x	0.3x
EV / Revenue	0.45x	0.41x	0.38x	0.39x	0.23x	0.25x
EV / EBITDA	5.16x	4.46x	5.53x	9.8x	2.03x	2.12x
EV / EBIT	6.96x	6.34x	9.08x	22.5x	2.51x	2.57x
EV / FCF	-115x	6.02x	-9.91x	-4.26x	2.39x	14.9x
FCF Yield	-0.87%	16.6%	-10.1%	-23.5%	41.9%	6.73%
Dividend per Share ²	-	-	-	-	0.05	-
Rate of return	-	-	-	-	2.96%	-
EPS ²	0.2408	0.2184	0.1929	0.1	0.5119	0.6494
Distribution rate	-	-	-	-	9.77%	-
Net sales ¹	185.6	182.4	201.2	263.4	278	307.6
EBITDA ¹	16.16	16.68	13.94	10.45	31.46	35.73
EBIT ¹	11.97	11.74	8.487	4.554	25.44	29.48
Net income ¹	10.82	9.802	8.05	4.15	21.25	26.96
Net Debt ¹	5.092	-8.602	1.97	27.29	-6.35	-18.19
Reference price ²	1.740	1.850	1.800	1.800	1.690	2.260
Nbr of stocks (in thousands)	44,958	44,883	41,738	41,738	41,515	41,515
Announcement Date	17/03/20	14/04/21	01/03/22	30/03/23	05/04/24	07/04/25

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.($)
INNER MONGOLIA YILI INDUSTRIAL GROUP CO., LTD.	13.01x	1.54x	10.54x	5.94%	23.75B
CHINA MENGNIU DAIRY COMPANY LIMITED	11.05x	0.75x	6.59x	4.39%	8.04B
WANT WANT CHINA HOLDINGS LIMITED	10.54x	1.52x	5.96x	4.73%	6.24B
GLANBIA PLC	20.1x	1.62x	12.36x	1.93%	6.07B
EMMI AG	19.41x	1.12x	10.76x	2.09%	5.86B
NESTLÉ (MALAYSIA)	36.98x	3.18x	21.07x	2.66%	5.47B
VIETNAM DAIRY PRODUCTS	13.37x	1.65x	8.28x	7.23%	4.75B
Average	17.78x	1.63x	10.79x	4.14%	8.6B
Weighted average by Cap.	16.04x	1.56x	10.52x	4.63%