|
Real-time Estimate
Tradegate
20:45:42 21/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 104.80 EUR | +0.77% |
|
+3.79% | +16.99% |
| 10-08 | French and Benelux stocks-Factors to watch | RE |
| 10-05 | Weekly earnings calendar: PepsiCo kicks off the quarterly marathon |  |
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 | 3,636 | - | - |
| Change | - | 18.36% | 18.09% | 1.07% | 49.39% | 4.05% | - | - |
| Enterprise Value (EV) 1 | 1,475 | 1,579 | 1,833 | 2,055 | 3,315 | 3,309 | 3,123 | 2,832 |
| Change | - | 7.08% | 16.1% | 12.12% | 61.3% | -0.2% | -5.61% | -9.33% |
| P/E | 9.83x | 8.72x | 7.51x | 9.59x | 10.8x | 10.9x | 9.97x | 10.1x |
| PBR | 0.97x | 1.05x | 1.1x | 1.02x | 1.37x | 1.27x | 1.16x | 1.07x |
| PEG | - | 0.3x | 0.2x | -0.5x | 0.3x | 3.98x | 1.05x | -8.53x |
| Capitalization / Revenue | 0.33x | 0.34x | 0.37x | 0.37x | 0.48x | 0.46x | 0.43x | 0.44x |
| EV / Revenue | 0.29x | 0.27x | 0.3x | 0.33x | 0.46x | 0.42x | 0.37x | 0.34x |
| EV / EBITDA | 3.7x | 2.88x | 3.33x | 4.01x | 4.61x | 4.41x | 3.92x | 3.63x |
| EV / EBIT | 7.07x | 5.27x | 4.95x | 6.47x | 7.76x | 7.38x | 6.52x | 6.13x |
| EV / FCF | 19.3x | 6.35x | 9.29x | 15.7x | 11.9x | 13.6x | 10.8x | 10.2x |
| FCF Yield | 5.17% | 15.7% | 10.8% | 6.38% | 8.37% | 7.37% | 9.28% | 9.78% |
| 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% | 2.01% | 2.17% | 2.95% |
| EPS 2 | 4.79 | 6.42 | 8.79 | 7.04 | 9.28 | 9.534 | 10.44 | 10.31 |
| Distribution rate | 20.9% | 21% | 20.5% | 22% | 24.2% | 21.9% | 21.6% | 29.8% |
| 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 | 797.5 | 780.6 |
| EBIT 1 | 208.5 | 299.9 | 370.3 | 317.6 | 427 | 448.2 | 478.9 | 461.6 |
| Net income 1 | 165.1 | 224.7 | 304.4 | 243.6 | 321.5 | 330.2 | 363.6 | 357 |
| Net Debt 1 | -181 | -380.6 | -480.8 | -283.4 | -178.7 | -327 | -512.7 | -804.1 |
| Reference price 2 | 47.10 | 56.00 | 66.00 | 67.54 | 100.60 | 104.00 | 104.00 | 104.00 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.91x | 0.41x | 4.36x | 2.01% | 4.05B | |
| 21.85x | 2.94x | 14.66x | 3.78% | 259B | |
| 19.91x | 2.54x | 15.13x | 3.22% | 81.67B | |
| 16.51x | 1.7x | 9.68x | 3.83% | 44.1B | |
| 14.88x | 0.53x | 9.54x | 2.59% | 38.78B | |
| 20.52x | 3.13x | 12.72x | 3.41% | 34.07B | |
| 35.8x | 3.09x | 18.03x | 1.04% | 31.57B | |
| 25.73x | 5.34x | 17.01x | 3.26% | 29.28B | |
| -8.4x | 1.84x | 9.17x | 6.73% | 28.26B | |
| 17.49x | 1.68x | 11.88x | 4.88% | 26.58B | |
| Average | 17.52x | 2.32x | 12.22x | 3.47% | 57.75B | |
| Weighted average by Cap. | 19.82x | 2.64x | 13.72x | 3.61% |
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
