Valuation Zemaitijos pienas

Stocks

Market Closed - Nasdaq Vilnius 16:30:00 18/09/2026 +03			5-day change	1st Jan Change
2.720 ^EUR	-0.73%		+6.25%	+1.49%

04-28	AB Zemaitijos pienas announces Annual dividend, payable on May 22, 2026	CI
04-02	AB Zemaitijos pienas Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	83.03	75.13	75.13	70.16	93.82	111.3
Change	-	-9.52%	0%	-6.61%	33.73%	18.58%
Enterprise Value (EV) ¹	74.43	77.1	102.4	63.81	75.63	104.7
Change	-	3.58%	32.85%	-37.7%	18.52%	38.4%
P/E	8.47x	9.33x	18x	3.3x	3.48x	5.06x
PBR	0.88x	0.77x	0.74x	0.57x	0.65x	0.67x
PEG	-	-0.8x	-0.4x	0x	0.1x	-0.3x
Capitalization / Revenue	0.46x	0.37x	0.29x	0.25x	0.3x	0.33x
EV / Revenue	0.41x	0.38x	0.39x	0.23x	0.25x	0.31x
EV / EBITDA	4.46x	5.53x	9.8x	2.03x	2.12x	3.7x
EV / EBIT	6.34x	9.08x	22.5x	2.51x	2.57x	4.99x
EV / FCF	6.02x	-9.91x	-4.26x	2.39x	14.9x	-6.27x
FCF Yield	16.6%	-10.1%	-23.5%	41.9%	6.73%	-15.9%
Dividend per Share ²	-	-	-	0.05	-	0.07
Rate of return	-	-	-	2.96%	-	2.61%
EPS ²	0.2184	0.1929	0.1	0.5119	0.6494	0.5298
Distribution rate	-	-	-	9.77%	-	13.2%
Net sales ¹	182.4	201.2	263.4	278	307.6	340.3
EBITDA ¹	16.68	13.94	10.45	31.46	35.73	28.32
EBIT ¹	11.74	8.487	4.554	25.44	29.48	20.97
Net income ¹	9.802	8.05	4.15	21.25	26.96	21.71
Net Debt ¹	-8.602	1.97	27.29	-6.35	-18.19	-6.587
Reference price ²	1.850	1.800	1.800	1.690	2.260	2.680
Nbr of stocks (in thousands)	44,883	41,738	41,738	41,515	41,515	41,515
Announcement Date	4/14/21 A	3/1/22 A	3/30/23 A	4/5/24 A	4/7/25 A	4/3/26 A