Valuation Savencia

Stocks

Market Closed - Euronext Paris 11:55:00 2026-08-12 EDT			5-day change	1st Jan Change
66.20 ^EUR	-0.30%		+5.75%	+6.09%

04-23	Savencia Q1 sales EUR 1,629 million	RE
04-23	Ssavencia Sa Reports Consolidated Sales Results for the Year Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	839.3	799.8	741	708.8	807.9	854.4	-	-
Change	-	-4.7%	-7.36%	-4.34%	13.98%	5.75%	-	-
Enterprise Value (EV) ¹	1,344	1,306	1,224	1,164	1,361	1,732	1,651	1,568
Change	-	-2.84%	-6.26%	-4.88%	16.95%	27.26%	-4.68%	-5.03%
P/E	10.1x	11.7x	7.67x	6.63x	10.9x	7.89x	6.43x	5.73x
PBR	0.54x	-	-	0.43x	-	-	-	-
PEG	-	-0.7x	0.2x	0.6x	-0.4x	0.2x	0.3x	0.5x
Capitalization / Revenue	0.15x	0.12x	0.11x	0.1x	0.12x	0.11x	0.1x	0.1x
EV / Revenue	0.24x	0.2x	0.18x	0.16x	0.2x	0.22x	0.2x	0.18x
EV / EBITDA	3.04x	3.01x	2.94x	2.58x	3.27x	3.59x	3.09x	2.77x
EV / EBIT	5.46x	5.57x	5.75x	5.01x	6.47x	6.85x	5.7x	4.99x
EV / FCF	18.6x	19.6x	15x	8.39x	22.9x	21.1x	16.2x	14.2x
FCF Yield	5.37%	5.11%	6.68%	11.9%	4.37%	4.73%	6.19%	7.03%
Dividend per Share ²	1.5	-	-	1.6	1.4	1.68	2.06	2.31
Rate of return	2.45%	-	-	3.02%	2.24%	2.54%	3.11%	3.49%
EPS ²	6.03	5.01	7.17	8	5.73	8.39	10.3	11.56
Distribution rate	24.9%	-	-	20%	24.4%	20%	20%	20%
Net sales ¹	5,610	6,551	6,791	7,140	6,957	7,769	8,291	8,493
EBITDA ¹	441.6	433.8	416.6	451.1	416.4	482.8	535.2	565.2
EBIT ¹	246.1	234.3	212.9	232.3	210.5	252.9	289.8	314
Net income ¹	82.9	68	96.5	107	74.7	109.5	134.5	151
Net Debt ¹	504.3	505.7	482.8	455.2	553.4	878	797	714
Reference price ²	61.20	58.40	55.00	53.00	62.40	66.20	66.20	66.20
Nbr of stocks (in thousands)	13,714	13,696	13,472	13,374	12,947	12,906	-	-
Announcement Date	3/10/22	3/9/23	3/7/24	3/3/25	3/5/26	-	-	-

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.($)
SAVENCIA	7.91x	0.22x	3.59x	2.53%	989M
INNER MONGOLIA YILI INDUSTRIAL GROUP CO., LTD.	13.35x	1.57x	10.74x	5.79%	24.47B
CHINA MENGNIU DAIRY COMPANY LIMITED	12.55x	0.84x	7.38x	3.87%	9.19B
GLANBIA PLC	20.64x	1.68x	12.83x	1.82%	6.47B
NESTLÉ (MALAYSIA)	38x	3.43x	22.13x	2.56%	5.88B
EMMI AG	19.39x	1.12x	10.65x	2.1%	5.73B
WANT WANT CHINA HOLDINGS LIMITED	9.62x	0.97x	4.4x	3.07%	5B
VIETNAM DAIRY PRODUCTS	13.02x	1.68x	8.44x	7.1%	4.96B
Average	16.81x	1.44x	10.02x	3.61%	7.83B
Weighted average by Cap.	16.44x	1.55x	10.72x	4.29%