|
Real-time Estimate
Tradegate
17:39:26 14/08/2026 BST
|
5-day change | 1st Jan Change | ||
| 114.60 EUR | +1.42% |
|
-1.05% | +27.11% |
| 07-08 | French and Benelux stocks-Factors to watch on July 8 | RE |
| 07-07 | L.D.C. S.A. Confirms Earnings Guidance for the Full Financial Year 2026-2027 | CI |
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 | 3,892 | - | - |
| Change | - | 18.36% | 18.09% | 1.07% | 49.39% | 11.38% | - | - |
| Enterprise Value (EV) 1 | 1,475 | 1,579 | 1,833 | 2,055 | 3,315 | 3,560 | 3,376 | 3,034 |
| Change | - | 7.08% | 16.1% | 12.12% | 61.3% | 7.37% | -5.17% | -10.12% |
| P/E | 9.83x | 8.72x | 7.51x | 9.59x | 10.8x | 11.6x | 10.8x | 11x |
| PBR | 0.97x | 1.05x | 1.1x | 1.02x | 1.37x | 1.37x | 1.25x | 1.15x |
| PEG | - | 0.3x | 0.2x | -0.5x | 0.3x | 2.55x | 1.45x | -6.11x |
| Capitalization / Revenue | 0.33x | 0.34x | 0.37x | 0.37x | 0.48x | 0.49x | 0.46x | 0.48x |
| EV / Revenue | 0.29x | 0.27x | 0.3x | 0.33x | 0.46x | 0.45x | 0.4x | 0.37x |
| EV / EBITDA | 3.7x | 2.88x | 3.33x | 4.01x | 4.61x | 4.77x | 4.24x | 3.98x |
| EV / EBIT | 7.07x | 5.27x | 4.95x | 6.47x | 7.76x | 8.01x | 7.06x | 6.67x |
| EV / FCF | 19.3x | 6.35x | 9.29x | 15.7x | 11.9x | 14.8x | 11.9x | - |
| FCF Yield | 5.17% | 15.7% | 10.8% | 6.38% | 8.37% | 6.76% | 8.38% | - |
| Dividend per Share 2 | 1 | 1.35 | 1.8 | 1.55 | 2.25 | 2.079 | 2.234 | 3.4 |
| Rate of return | 2.12% | 2.41% | 2.73% | 2.29% | 2.24% | 1.85% | 1.99% | 3.02% |
| EPS 2 | 4.79 | 6.42 | 8.79 | 7.04 | 9.28 | 9.703 | 10.43 | 10.24 |
| Distribution rate | 20.9% | 21% | 20.5% | 22% | 24.2% | 21.4% | 21.4% | 33.2% |
| Net sales 1 | 5,069 | 5,846 | 6,198 | 6,324 | 7,283 | 7,984 | 8,435 | 8,188 |
| EBITDA 1 | 399 | 547.4 | 550.2 | 512.6 | 719.7 | 746.5 | 797.1 | 762.5 |
| EBIT 1 | 208.5 | 299.9 | 370.3 | 317.6 | 427 | 444.3 | 478.4 | 455.2 |
| Net income 1 | 165.1 | 224.7 | 304.4 | 243.6 | 321.5 | 336 | 363.2 | 354.5 |
| Net Debt 1 | -181 | -380.6 | -480.8 | -283.4 | -178.7 | -332 | -516.2 | -857.8 |
| Reference price 2 | 47.10 | 56.00 | 66.00 | 67.54 | 100.60 | 112.40 | 112.40 | 112.40 |
| Nbr of stocks (in thousands) | 35,150 | 34,993 | 35,061 | 34,629 | 34,732 | 34,625 | - | - |
| Announcement Date | 24/05/22 | 24/05/23 | 29/05/24 | 21/05/25 | 30/06/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.58x | 0.45x | 4.77x | 1.85% | 4.49B | |
| 19.57x | 0.48x | 7.6x | 3.6% | 19.79B | |
| 12.86x | 0.35x | 5.88x | 6.77% | 14.26B | |
| 16.89x | 1.26x | 11.2x | 4.78% | 13.45B | |
| 7.94x | 0.42x | 3.65x | 7.5% | 12.84B | |
| 15.87x | 1.45x | 10.61x | 5.55% | 12.67B | |
| 9.25x | 0.59x | 5.55x | 5.22% | 8.85B | |
| 15.62x | 0.49x | 6.54x | -.--% | 6.57B | |
| 23.38x | 0.41x | 5.31x | 0.62% | 4.41B | |
| 18.01x | 1.12x | 8.78x | 2.64% | 2.98B | |
| Average | 15.10x | 0.70x | 6.99x | 3.85% | 10.03B | |
| Weighted average by Cap. | 14.89x | 0.71x | 7.27x | 4.62% |
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
