Valuation Laive S.A.

Stocks

End-of-day quote Lima 2026-11-10			5-day change	1st Jan Change
0.7800 ^PEN	0.00%		0.00%	+900.00%

11-01	Laive S.A. Reports Earnings Results for the Nine Months Ended September 30, 2026	CI
07-30	Laive S.A. Reports Earnings Results for the Half Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	51.55	11.4	5.664	5.664	5.664	5.664
Change	-	-77.89%	-50.32%	0%	0%	0%
Enterprise Value (EV) ¹	145.1	81.53	64.42	68.41	66.3	46.23
Change	-	-43.8%	-20.99%	6.19%	-3.09%	-30.27%
P/E	6.26x	0.94x	0.24x	0.2x	0.18x	0.19x
PBR	0.21x	0.05x	0.03x	0.02x	0.02x	0.02x
PEG	-	0x	0x	0x	0x	-0.04x
Capitalization / Revenue	0.08x	0.02x	0.01x	0.01x	0.01x	0.01x
EV / Revenue	0.24x	0.13x	0.09x	0.09x	0.09x	0.06x
EV / EBITDA	3.13x	1.78x	1.07x	0.93x	0.89x	0.69x
EV / EBIT	4.29x	2.55x	1.41x	1.31x	1.22x	1.04x
EV / FCF	3.01x	1.4x	1.38x	9.36x	3.09x	1.28x
FCF Yield	33.2%	71.4%	72.6%	10.7%	32.3%	78.3%
Dividend per Share ²	0.0536	0.5817	0.5133	0.1864	0.2053	0.1953
Rate of return	7.54%	371%	658%	239%	263%	250%
EPS ²	0.1134	0.1662	0.3261	0.397	0.437	0.4161
Distribution rate	47.2%	350%	157%	46.9%	47%	46.9%
Net sales ¹	615.1	646.1	715.1	750.3	771.4	791.6
EBITDA ¹	46.38	45.87	60.29	73.54	74.56	66.72
EBIT ¹	33.84	31.98	45.64	52.29	54.21	44.63
Net income ¹	8.237	12.07	23.68	28.83	31.73	30.21
Net Debt ¹	93.52	70.13	58.76	62.75	60.63	40.57
Reference price ²	0.7100	0.1570	0.0780	0.0780	0.0780	0.0780
Nbr of stocks (in thousands)	72,612	72,612	72,612	72,612	72,612	72,612
Announcement Date	3/11/21	3/11/22	3/9/23	3/6/24	3/13/25	3/12/26

¹PEN in Million²PEN

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
LAIVE S.A.	-	-	-	-	16.56M
NESTLÉ S.A.	22.58x	3.03x	14.91x	3.63%	269B
MONDELEZ INTERNATIONAL, INC.	19.27x	2.61x	15.46x	3.07%	84.23B
DANONE	18.35x	1.88x	10.76x	3.42%	49.01B
THE HERSHEY COMPANY	20.26x	3.19x	12.78x	3.3%	34.96B
ARCHER-DANIELS-MIDLAND COMPANY	12.58x	0.48x	8.31x	3.02%	32.98B
FOSHAN HAITIAN FLAVOURING AND FOOD COMPANY LTD.	29.8x	5.78x	19.19x	2.9%	30.29B
INNER MONGOLIA YILI INDUSTRIAL GROUP CO., LTD.	18.9x	1.84x	12.9x	4.36%	29.48B
KRAFT HEINZ	-8.51x	1.84x	9.13x	6.6%	28.7B
NESTLÉ INDIA LIMITED	59.98x	9.18x	38.16x	1.26%	26.7B
Average	21.47x	3.31x	15.73x	3.51%	59B
Weighted average by Cap.	21.42x	3.04x	15.04x	3.52%