|
Market Closed -
Euronext Paris
11:55:00 2026-10-08 EDT
|
5-day change | 1st Jan Change | ||
| 101.60 EUR | -1.36% |
|
-1.74% | +14.29% |
| 10-08 | French and Benelux stocks-Factors to watch | RE |
| 10-05 | Weekly earnings calendar: PepsiCo kicks off the quarterly marathon |  |
Company Valuation: LDC
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 | 3,518 | - | - |
| Change | - | 18.36% | 18.09% | 1.07% | 49.39% | 0.68% | - | - |
| Enterprise Value (EV) 1 | 1,475 | 1,579 | 1,833 | 2,055 | 3,315 | 3,182 | 2,995 | 2,698 |
| Change | - | 7.08% | 16.1% | 12.12% | 61.3% | -4.02% | -5.88% | -9.92% |
| P/E | 9.83x | 8.72x | 7.51x | 9.59x | 10.8x | 10.4x | 9.69x | 9.8x |
| PBR | 0.97x | 1.05x | 1.1x | 1.02x | 1.37x | 1.24x | 1.13x | 1.04x |
| PEG | - | 0.3x | 0.2x | -0.5x | 0.3x | 1.91x | 1.37x | -9.46x |
| Capitalization / Revenue | 0.33x | 0.34x | 0.37x | 0.37x | 0.48x | 0.44x | 0.42x | 0.43x |
| EV / Revenue | 0.29x | 0.27x | 0.3x | 0.33x | 0.46x | 0.4x | 0.36x | 0.33x |
| EV / EBITDA | 3.7x | 2.88x | 3.33x | 4.01x | 4.61x | 4.24x | 3.75x | 3.44x |
| EV / EBIT | 7.07x | 5.27x | 4.95x | 6.47x | 7.76x | 7.11x | 6.23x | 5.81x |
| EV / FCF | 19.3x | 6.35x | 9.29x | 15.7x | 11.9x | 13.1x | 10.3x | 9.74x |
| FCF Yield | 5.17% | 15.7% | 10.8% | 6.38% | 8.37% | 7.66% | 9.67% | 10.3% |
| Dividend per Share 2 | 1 | 1.35 | 1.8 | 1.55 | 2.25 | 2.092 | 2.254 | 3.07 |
| Rate of return | 2.12% | 2.41% | 2.73% | 2.29% | 2.24% | 2.06% | 2.22% | 3.02% |
| EPS 2 | 4.79 | 6.42 | 8.79 | 7.04 | 9.28 | 9.786 | 10.48 | 10.37 |
| Distribution rate | 20.9% | 21% | 20.5% | 22% | 24.2% | 21.4% | 21.5% | 29.6% |
| Net sales 1 | 5,069 | 5,846 | 6,198 | 6,324 | 7,283 | 7,956 | 8,366 | 8,254 |
| EBITDA 1 | 399 | 547.4 | 550.2 | 512.6 | 719.7 | 750.3 | 799.5 | 783.5 |
| EBIT 1 | 208.5 | 299.9 | 370.3 | 317.6 | 427 | 447.7 | 480.5 | 464.1 |
| Net income 1 | 165.1 | 224.7 | 304.4 | 243.6 | 321.5 | 338.9 | 365.1 | 359.1 |
| Net Debt 1 | -181 | -380.6 | -480.8 | -283.4 | -178.7 | -335.7 | -523 | -820 |
| Reference price 2 | 47.10 | 56.00 | 66.00 | 67.54 | 100.60 | 101.60 | 101.60 | 101.60 |
| Nbr of stocks (in thousands) | 35,150 | 34,993 | 35,061 | 34,629 | 34,732 | 34,625 | - | - |
| Announcement Date | 5/24/22 | 5/24/23 | 5/29/24 | 5/21/25 | 6/30/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.86x | 2.72x | 13.59x | 4.16% | 233B | |
| 18.47x | 2.4x | 14.32x | 3.47% | 75.79B | |
| 15.87x | 1.65x | 9.4x | 3.99% | 42.32B | |
| 15.06x | 0.54x | 9.65x | 2.56% | 39.2B | |
| 36.6x | 3.16x | 18.4x | 1.01% | 32.27B | |
| 19.41x | 2.97x | 12.09x | 3.6% | 32.22B | |
| 25.03x | 5.24x | 16.69x | 3.35% | 28.39B | |
| 61.15x | 9.39x | 38.93x | 1.24% | 26.33B | |
| Average | 26.43x | 3.51x | 16.63x | 2.92% | 63.71B | |
| Weighted average by Cap. | 22.41x | 2.95x | 14.74x | 3.49% |
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
- LOUP Stock
- Valuation LDC
Select your edition
All financial news and data tailored to specific country editions
