Company Valuation: Groupe LDLC

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 193.7 134.5 94.75 42.29 73.55 50.23 - -
Change - -30.54% -29.56% -55.37% 73.92% -31.7% - -
Enterprise Value (EV) 1 170.9 134.4 98.31 48.62 73.55 69.63 58.73 54.23
Change - -21.34% -26.85% -50.54% 51.28% -5.33% -15.65% -7.66%
P/E 5.47x 112x -523x -3.92x - 8.07x 6.43x -
PBR - - 0.94x - - - - -
PEG - -1.2x 5x -0x - - 0.3x -
Capitalization / Revenue 0.28x 0.24x 0.17x 0.08x 0.13x 0.1x 0.09x -
EV / Revenue 0.25x 0.24x 0.17x 0.09x 0.13x 0.13x 0.11x -
EV / EBITDA 2.93x 9.4x 8.62x 18.7x 3.04x 3.35x 2.58x 2.33x
EV / EBIT 3.35x 25.4x 70.2x -6.66x 4.75x 5.32x 4.14x 3.39x
EV / FCF 12.5x -12.3x 6.44x -623x - 2.38x 3.45x -
FCF Yield 8.03% -8.16% 15.5% -0.16% - 42.1% 28.9% -
Dividend per Share 2 2 1.6 0.4 0.4 - 0.5 0.5 -
Rate of return 6.24% 7.16% 2.55% 5.77% - 6.08% 6.08% -
EPS 2 5.86 0.2 -0.03 -1.77 - 1.02 1.28 -
Distribution rate 34.1% 800% -1,333% -22.6% - 49% 39.1% -
Net sales 1 684.9 567.4 571.5 534.5 554.1 525.8 549 -
EBITDA 1 58.4 14.3 11.4 2.6 24.2 20.8 22.8 23.3
EBIT 1 51 5.3 1.4 -7.3 15.5 13.1 14.2 16
Net income 1 36.1 1.234 -0.2 -10.9 10.2 6.4 8 -
Net Debt 1 -22.8 -0.121 3.555 6.33 - 19.4 8.5 4
Reference price 2 32.050 22.350 15.700 6.930 12.000 8.230 8.230 8.230
Nbr of stocks (in thousands) 6,042 6,019 6,035 6,103 6,129 6,104 - -
Announcement Date 16/06/22 15/06/23 13/06/24 12/06/25 11/06/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 0.13x3.35x - 5.63Cr
19.21x3.26x12.45x-.--% 2,67500Cr
29.36x2.09x15.22x2.95% 6.41TCr
9.66x0.08x3.34x4.07% 3.41TCr
-26.12x0.57x33.37x-.--% 2.5TCr
18.51x0.24x6.85x - 2.04TCr
16.38x1.42x9.71x3.06% 1.67TCr
66.88x5.92x31.53x0.19% 1.53TCr
-1789.25x1.25x19.36x0.01% 1.54TCr
36.35x2.63x18.15x0.7% 1.6TCr
Average -179.89x 1.76x 15.33x 1.37% 28.82TCr
Weighted average by Cap. 9.59x 3.14x 12.70x 0.14%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Groupe LDLC

Historical PBR trend

Valuation ratios - PBR - Groupe LDLC

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Groupe LDLC

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Groupe LDLC


Year-on-year evolution of the Yield

Valuation ratios - Yield - Groupe LDLC
  1. Stock Market
  2. Stocks
  3. ALLDL Stock
  4. Valuation Groupe LDLC