Valuation Savencia

Stocks

Market Closed - Euronext Paris 16:55:00 19/10/2026 BST			5-day change	1st Jan Change
56.00 ^EUR	0.00%		+1.08%	-10.26%

10-15	Savencia's Discount to Equity now even more Pronounced
10-15	Savencia's Discount to Equity now even more Pronounced

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	722.7	-	-
Change	-	-4.7%	-7.36%	-4.34%	13.98%	-10.54%	-	-
Enterprise Value (EV) ¹	1,344	1,306	1,224	1,164	1,361	1,601	1,520	1,437
Change	-	-2.84%	-6.26%	-4.88%	16.95%	17.59%	-5.06%	-5.46%
P/E	10.1x	11.7x	7.67x	6.63x	10.9x	6.67x	5.44x	4.84x
PBR	0.54x	-	-	0.43x	-	-	-	-
PEG	-	-0.7x	0.2x	0.6x	-0.4x	0.1x	0.2x	0.4x
Capitalization / Revenue	0.15x	0.12x	0.11x	0.1x	0.12x	0.09x	0.09x	0.09x
EV / Revenue	0.24x	0.2x	0.18x	0.16x	0.2x	0.21x	0.18x	0.17x
EV / EBITDA	3.04x	3.01x	2.94x	2.58x	3.27x	3.32x	2.84x	2.54x
EV / EBIT	5.46x	5.57x	5.75x	5.01x	6.47x	6.33x	5.24x	4.58x
EV / FCF	18.6x	19.6x	15x	8.39x	22.9x	19.5x	14.9x	13x
FCF Yield	5.37%	5.11%	6.68%	11.9%	4.37%	5.12%	6.72%	7.68%
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%	3%	3.68%	4.13%
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	56.00	56.00	56.00
Nbr of stocks (in thousands)	13,714	13,696	13,472	13,374	12,947	12,906	-	-
Announcement Date	10/03/22	09/03/23	07/03/24	03/03/25	05/03/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SAVENCIA	6.67x	0.21x	3.32x	3%	813M
NESTLÉ S.A.	21.67x	2.92x	14.57x	3.81%	257B
MONDELEZ INTERNATIONAL, INC.	19.88x	2.54x	15.12x	3.22%	81.57B
DANONE	16.66x	1.72x	9.75x	3.8%	44.55B
ARCHER-DANIELS-MIDLAND COMPANY	15.28x	0.54x	9.78x	2.52%	39.81B
THE HERSHEY COMPANY	20.68x	3.15x	12.8x	3.38%	34.32B
AJINOMOTO CO., INC.	36.14x	3.12x	18.19x	1.03%	31.92B
FOSHAN HAITIAN FLAVOURING AND FOOD COMPANY LTD.	26.13x	5.5x	17.54x	3.21%	29.68B
KRAFT HEINZ	-8.35x	1.83x	9.13x	6.77%	28.08B
Average	17.20x	2.39x	12.24x	3.42%	60.9B
Weighted average by Cap.	20.00x	2.70x	13.88x	3.56%