|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 123.60 EUR | +2.83% |
|
+1.98% | +39.03% |
| 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 | 4,328 | - | - |
| Change | - | 18.36% | 18.09% | 1.07% | 49.39% | 23.86% | - | - |
| Enterprise Value (EV) 1 | 1,475 | 1,579 | 1,833 | 2,055 | 3,315 | 4,021 | 3,832 | 3,191 |
| Change | - | 7.08% | 16.1% | 12.12% | 61.3% | 21.29% | -4.71% | -16.72% |
| P/E | 9.83x | 8.72x | 7.51x | 9.59x | 10.8x | 13.3x | 11.8x | 12.6x |
| PBR | 0.97x | 1.05x | 1.1x | 1.02x | 1.37x | 1.51x | 1.39x | 1.28x |
| PEG | - | 0.3x | 0.2x | -0.5x | 0.3x | 10.29x | 0.9x | -1.86x |
| Capitalization / Revenue | 0.33x | 0.34x | 0.37x | 0.37x | 0.48x | 0.55x | 0.52x | 0.57x |
| EV / Revenue | 0.29x | 0.27x | 0.3x | 0.33x | 0.46x | 0.51x | 0.46x | 0.42x |
| EV / EBITDA | 3.7x | 2.88x | 3.33x | 4.01x | 4.61x | 5.42x | 4.84x | 4.44x |
| EV / EBIT | 7.07x | 5.27x | 4.95x | 6.47x | 7.76x | 9.28x | 7.92x | 7.37x |
| EV / FCF | 19.3x | 6.35x | 9.29x | 15.7x | 11.9x | 16.5x | 14.2x | - |
| FCF Yield | 5.17% | 15.7% | 10.8% | 6.38% | 8.37% | 6.06% | 7.05% | - |
| Dividend per Share 2 | 1 | 1.35 | 1.8 | 1.55 | 2.25 | 2.071 | 2.226 | 4.2 |
| Rate of return | 2.12% | 2.41% | 2.73% | 2.29% | 2.24% | 1.66% | 1.79% | 3.37% |
| EPS 2 | 4.79 | 6.42 | 8.79 | 7.04 | 9.28 | 9.4 | 10.6 | 9.886 |
| Distribution rate | 20.9% | 21% | 20.5% | 22% | 24.2% | 22% | 21% | 42.5% |
| Net sales 1 | 5,069 | 5,846 | 6,198 | 6,324 | 7,283 | 7,835 | 8,276 | 7,636 |
| EBITDA 1 | 399 | 547.4 | 550.2 | 512.6 | 719.7 | 741.3 | 791.5 | 718.5 |
| EBIT 1 | 208.5 | 299.9 | 370.3 | 317.6 | 427 | 433.3 | 483.8 | 432.9 |
| Net income 1 | 165.1 | 224.7 | 304.4 | 243.6 | 321.5 | 325.5 | 367.5 | 342.2 |
| Net Debt 1 | -181 | -380.6 | -480.8 | -283.4 | -178.7 | -306.3 | -495.6 | -1,136 |
| Reference price 2 | 47.10 | 56.00 | 66.00 | 67.54 | 100.60 | 124.60 | 124.60 | 124.60 |
| Nbr of stocks (in thousands) | 35,150 | 34,993 | 35,061 | 34,629 | 34,732 | 34,732 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 13.15x | 0.51x | 5.38x | 1.68% | 4.91B | |
| 18.4x | 0.49x | 7.88x | 3.45% | 20.74B | |
| 8.45x | 0.46x | 3.93x | 6.91% | 13.97B | |
| 17.07x | 1.28x | 11.43x | 4.68% | 13.76B | |
| 9.4x | 0.34x | 5.49x | 7.5% | 13.13B | |
| 14.71x | 1.35x | 9.84x | 6.12% | 11.87B | |
| 9.23x | 0.63x | 5.72x | 4.45% | 9.67B | |
| 8.91x | 0.49x | 5.71x | 7.06% | 6.84B | |
| 29.18x | 0.42x | 5.35x | 0.46% | 4.56B | |
| 18.15x | 1.12x | 8.84x | 2.62% | 2.99B | |
| Average | 14.67x | 0.71x | 6.96x | 4.49% | 10.24B | |
| Weighted average by Cap. | 14.01x | 0.70x | 7.19x | 5.01% |
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
