|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 119.40 EUR | -4.17% |
|
+3.15% | +40.16% |
| 08:08am | French and Benelux stocks-Factors to watch on July 8 | RE |
| 07-07 | LDC reaffirms its annual targets after a strong first quarter |  |
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 | 4,328 | - | - |
| Change | - | 18.36% | 18.09% | 1.07% | 49.39% | 23.86% | - | - |
| Enterprise Value (EV) 1 | 1,475 | 1,579 | 1,833 | 2,055 | 3,315 | 3,983 | 3,814 | 3,191 |
| Change | - | 7.08% | 16.1% | 12.12% | 61.3% | 20.15% | -4.25% | -16.33% |
| P/E | 9.83x | 8.72x | 7.51x | 9.59x | 10.8x | 12.9x | 11.8x | 12.6x |
| PBR | 0.97x | 1.05x | 1.1x | 1.02x | 1.37x | 1.51x | 1.38x | 1.28x |
| PEG | - | 0.3x | 0.2x | -0.5x | 0.3x | 2.99x | 1.27x | -1.93x |
| Capitalization / Revenue | 0.33x | 0.34x | 0.37x | 0.37x | 0.48x | 0.55x | 0.52x | 0.57x |
| EV / Revenue | 0.29x | 0.27x | 0.3x | 0.33x | 0.46x | 0.51x | 0.46x | 0.42x |
| EV / EBITDA | 3.7x | 2.88x | 3.33x | 4.01x | 4.61x | 5.27x | 4.79x | 4.44x |
| EV / EBIT | 7.07x | 5.27x | 4.95x | 6.47x | 7.76x | 8.95x | 7.89x | 7.37x |
| EV / FCF | 19.3x | 6.35x | 9.29x | 15.7x | 11.9x | 16.5x | 14x | - |
| FCF Yield | 5.17% | 15.7% | 10.8% | 6.38% | 8.37% | 6.04% | 7.14% | - |
| Dividend per Share 2 | 1 | 1.35 | 1.8 | 1.55 | 2.25 | 2.205 | 2.236 | 4.2 |
| Rate of return | 2.12% | 2.41% | 2.73% | 2.29% | 2.24% | 1.77% | 1.79% | 3.37% |
| EPS 2 | 4.79 | 6.42 | 8.79 | 7.04 | 9.28 | 9.68 | 10.58 | 9.886 |
| Distribution rate | 20.9% | 21% | 20.5% | 22% | 24.2% | 22.8% | 21.1% | 42.5% |
| Net sales 1 | 5,069 | 5,846 | 6,198 | 6,324 | 7,283 | 7,808 | 8,270 | 7,636 |
| EBITDA 1 | 399 | 547.4 | 550.2 | 512.6 | 719.7 | 755.7 | 796.2 | 718.5 |
| EBIT 1 | 208.5 | 299.9 | 370.3 | 317.6 | 427 | 445.2 | 483.3 | 432.9 |
| Net income 1 | 165.1 | 224.7 | 304.4 | 243.6 | 321.5 | 335.8 | 367 | 342.2 |
| Net Debt 1 | -181 | -380.6 | -480.8 | -283.4 | -178.7 | -344.4 | -513.5 | -1,136 |
| Reference price 2 | 47.10 | 56.00 | 66.00 | 67.54 | 100.60 | 124.60 | 124.60 | 124.60 |
| Nbr of stocks (in thousands) | 35,150 | 34,993 | 35,061 | 34,629 | 34,732 | 34,732 | - | - |
| Announcement Date | 5/24/22 A | 5/24/23 A | 5/29/24 A | 5/21/25 A | 6/30/26 A | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.26x | 0.51x | 5.42x | 1.66% | 4.95B | |
| 18.37x | 0.49x | 7.88x | 3.45% | 20.71B | |
| 16.87x | 1.27x | 11.31x | 4.73% | 13.59B | |
| 8.24x | 0.45x | 3.82x | 7.1% | 13.56B | |
| 9.26x | 0.33x | 5.4x | 7.62% | 13.05B | |
| 14.96x | 1.36x | 10.05x | 5.86% | 11.83B | |
| 9.4x | 0.64x | 5.82x | 4.37% | 9.85B | |
| 8.91x | 0.49x | 5.71x | 7.06% | 6.85B | |
| 27.1x | 0.41x | 5.22x | 0.49% | 4.28B | |
| 18.04x | 1.12x | 8.79x | 2.64% | 2.97B | |
| Average | 14.44x | 0.71x | 6.94x | 4.5% | 10.16B | |
| Weighted average by Cap. | 13.85x | 0.70x | 7.18x | 5.02% |
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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
