Valuation Savencia

Stocks

Market Closed - Euronext Paris 11:55:00 2026-09-01 EDT			5-day change	1st Jan Change
63.40 ^EUR	+1.28%		-0.63%	+1.60%

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	818.2	-	-
Change	-	-4.7%	-7.36%	-4.34%	13.98%	1.28%	-	-
Enterprise Value (EV) ¹	1,344	1,306	1,224	1,164	1,361	1,696	1,615	1,532
Change	-	-2.84%	-6.26%	-4.88%	16.95%	24.6%	-4.78%	-5.14%
P/E	10.1x	11.7x	7.67x	6.63x	10.9x	7.56x	6.16x	5.48x
PBR	0.54x	-	-	0.43x	-	-	-	-
PEG	-	-0.7x	0.2x	0.6x	-0.4x	0.2x	0.3x	0.4x
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	0.19x	0.18x
EV / EBITDA	3.04x	3.01x	2.94x	2.58x	3.27x	3.51x	3.02x	2.71x
EV / EBIT	5.46x	5.57x	5.75x	5.01x	6.47x	6.71x	5.57x	4.88x
EV / FCF	18.6x	19.6x	15x	8.39x	22.9x	20.7x	15.8x	13.9x
FCF Yield	5.37%	5.11%	6.68%	11.9%	4.37%	4.83%	6.33%	7.2%
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%	2.65%	3.25%	3.64%
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	63.40	63.40	63.40
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	7.46x	0.22x	3.49x	2.68%	938M
INNER MONGOLIA YILI INDUSTRIAL GROUP CO., LTD.	15.51x	1.59x	11.21x	5.28%	24.93B
GLANBIA PLC	19.51x	1.59x	12.14x	1.92%	6.11B
EMMI AG	19.21x	1.09x	10.42x	2.16%	5.57B
VIETNAM DAIRY PRODUCTS	13.07x	1.63x	8.13x	7.18%	4.99B
THE A2 MILK COMPANY LIMITED	27.17x	2.65x	17.62x	2.71%	3.51B
HATSUN AGRO PRODUCT LIMITED	68.76x	2.94x	24.62x	0.63%	2.78B
NEW HOPE DAIRY CO., LTD.	15.14x	-	-	3.49%	1.94B
Average	23.23x	1.67x	12.52x	3.26%	6.35B
Weighted average by Cap.	19.72x	1.67x	12.00x	4.17%