Valuation LDC SA

Stocks

Real-time Estimate Tradegate Other stock markets 10:29:31 10/07/2026 BST			5-day change	1st Jan Change
117.60 ^EUR	-5.62%		+0.81%	+40.16%

07-08	French and Benelux stocks-Factors to watch on July 8	RE
07-07	LDC reaffirms its annual targets after a strong first quarter

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	4,091	-	-
Change	-	18.36%	18.09%	1.07%	49.39%	17.1%	-	-
Enterprise Value (EV) ¹	1,475	1,579	1,833	2,055	3,315	3,759	3,575	3,234
Change	-	7.08%	16.1%	12.12%	61.3%	13.39%	-4.9%	-9.56%
P/E	9.83x	8.72x	7.51x	9.59x	10.8x	12.1x	11.3x	11.5x
PBR	0.97x	1.05x	1.1x	1.02x	1.37x	1.43x	1.31x	1.21x
PEG	-	0.3x	0.2x	-0.5x	0.3x	2.66x	1.51x	-6.39x
Capitalization / Revenue	0.33x	0.34x	0.37x	0.37x	0.48x	0.51x	0.49x	0.5x
EV / Revenue	0.29x	0.27x	0.3x	0.33x	0.46x	0.47x	0.42x	0.39x
EV / EBITDA	3.7x	2.88x	3.33x	4.01x	4.61x	5.04x	4.49x	4.24x
EV / EBIT	7.07x	5.27x	4.95x	6.47x	7.76x	8.46x	7.47x	7.1x
EV / FCF	19.3x	6.35x	9.29x	15.7x	11.9x	15.6x	12.6x	-
FCF Yield	5.17%	15.7%	10.8%	6.38%	8.37%	6.4%	7.91%	-
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%	1.77%	1.9%	2.89%
EPS ²	4.79	6.42	8.79	7.04	9.28	9.701	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	117.80	117.80	117.80
Nbr of stocks (in thousands)	35,150	34,993	35,061	34,629	34,732	34,732	-	-
Announcement Date	24/05/22	24/05/23	29/05/24	21/05/25	30/06/26	-	-	-

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.($)
LDC SA	12.14x	0.47x	5.04x	1.77%	4.68B
TYSON FOODS, INC.	17.67x	0.49x	7.71x	3.52%	20.32B
HORMEL FOODS CORPORATION	16.62x	1.25x	11.16x	4.81%	13.39B
WH GROUP LIMITED	7.72x	0.42x	3.57x	7.58%	12.7B
JBS N.V.	9.13x	0.33x	5.35x	7.73%	12.56B
HENAN SHUANGHUI INVESTMENT & DEVELOPMENT CO.,LTD.	14.87x	1.36x	9.99x	5.9%	11.76B
SMITHFIELD FOODS, INC.	9.32x	0.64x	5.77x	4.41%	9.76B
PILGRIM'S PRIDE CORPORATION	9.24x	0.47x	5.69x	7.41%	6.52B
MBRF GLOBAL FOODS COMPANY S.A.	26.55x	0.4x	5.15x	0.5%	4.21B
FUJIAN SUNNER DEVELOPMENT CO., LTD.	17.3x	1.08x	8.5x	2.75%	2.84B
Average	14.05x	0.69x	6.79x	4.64%	9.87B
Weighted average by Cap.	13.55x	0.69x	7.08x	5.15%