|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 114.00 EUR | +1.06% |
|
0.00% | +26.88% |
| 08/07 | French and Benelux stocks-Factors to watch on July 8 | RE |
| 08/07 | L.D.C. S.A. Confirms Earnings Guidance for the Full Financial Year 2026-2027 | CI |
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 | 3,906 | - | - |
| Change | - | 18.36% | 18.09% | 1.07% | 49.39% | 11.78% | - | - |
| Enterprise Value (EV) 1 | 1,475 | 1,579 | 1,833 | 2,055 | 3,315 | 3,574 | 3,390 | 3,048 |
| Change | - | 7.08% | 16.1% | 12.12% | 61.3% | 7.79% | -5.15% | -10.08% |
| P/E | 9.83x | 8.72x | 7.51x | 9.59x | 10.8x | 11.6x | 10.8x | 11x |
| PBR | 0.97x | 1.05x | 1.1x | 1.02x | 1.37x | 1.37x | 1.26x | 1.16x |
| PEG | - | 0.3x | 0.2x | -0.5x | 0.3x | 2.55x | 1.45x | -6.11x |
| Capitalization / Revenue | 0.33x | 0.34x | 0.37x | 0.37x | 0.48x | 0.49x | 0.46x | 0.48x |
| EV / Revenue | 0.29x | 0.27x | 0.3x | 0.33x | 0.46x | 0.45x | 0.4x | 0.37x |
| EV / EBITDA | 3.7x | 2.88x | 3.33x | 4.01x | 4.61x | 4.79x | 4.25x | 4x |
| EV / EBIT | 7.07x | 5.27x | 4.95x | 6.47x | 7.76x | 8.04x | 7.09x | 6.7x |
| EV / FCF | 19.3x | 6.35x | 9.29x | 15.7x | 11.9x | 14.8x | 12x | - |
| FCF Yield | 5.17% | 15.7% | 10.8% | 6.38% | 8.37% | 6.74% | 8.34% | - |
| 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% | 1.84% | 1.98% | 3.01% |
| EPS 2 | 4.79 | 6.42 | 8.79 | 7.04 | 9.28 | 9.703 | 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 | 112.80 | 112.80 | 112.80 |
| Nbr of stocks (in thousands) | 35,150 | 34,993 | 35,061 | 34,629 | 34,732 | 34,625 | - | - |
| Announcement Date | 24/05/22 | 24/05/23 | 29/05/24 | 21/05/25 | 30/06/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.63x | 0.45x | 4.79x | 1.84% | 451.16Cr | |
| 19.83x | 0.48x | 7.68x | 3.55% | 2.01TCr | |
| 10.49x | 0.35x | 5.82x | 6.83% | 1.44TCr | |
| 17.07x | 1.27x | 11.3x | 4.73% | 1.36TCr | |
| 8.11x | 0.44x | 3.77x | 7.26% | 1.32TCr | |
| 16.05x | 1.46x | 10.72x | 5.48% | 1.28TCr | |
| 9.18x | 0.63x | 5.68x | 4.48% | 961.66Cr | |
| 12.85x | 0.48x | 6.36x | -.--% | 631.23Cr | |
| 22.79x | 0.41x | 5.26x | 0.63% | 437.78Cr | |
| 19.06x | 1.17x | 9.2x | 2.5% | 315.8Cr | |
| Average | 14.71x | 0.71x | 7.06x | 3.73% | 1.02TCr | |
| Weighted average by Cap. | 14.46x | 0.72x | 7.32x | 4.53% |
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
Select your edition
All financial news and data tailored to specific country editions
