Valuation Savencia

Stocks

Market Closed - Euronext Paris Other stock markets 01:55:00 11/07/26 am AEST			5-day change	1st Jan Change
65.40 ^EUR	-1.21%		-0.91%	+4.81%

24/04	Savencia Q1 sales EUR 1,629 million	RE
24/04	Ssavencia Sa Reports Consolidated Sales Results for the Year Ended March 31, 2026	CI

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	844.1	-	-
Change	-	-4.7%	-7.36%	-4.34%	13.98%	4.47%	-	-
Enterprise Value (EV) ¹	1,344	1,306	1,224	1,164	1,361	1,722	1,641	1,558
Change	-	-2.84%	-6.26%	-4.88%	16.95%	26.5%	-4.7%	-5.06%
P/E	10.1x	11.7x	7.67x	6.63x	10.9x	7.79x	6.35x	5.66x
PBR	0.54x	-	-	0.43x	-	-	-	-
PEG	-	-0.7x	0.2x	0.6x	-0.4x	0.2x	0.3x	0.5x
Capitalization / Revenue	0.15x	0.12x	0.11x	0.1x	0.12x	0.11x	0.1x	0.1x
EV / Revenue	0.24x	0.2x	0.18x	0.16x	0.2x	0.22x	0.2x	0.18x
EV / EBITDA	3.04x	3.01x	2.94x	2.58x	3.27x	3.57x	3.07x	2.76x
EV / EBIT	5.46x	5.57x	5.75x	5.01x	6.47x	6.81x	5.66x	4.96x
EV / FCF	18.6x	19.6x	15x	8.39x	22.9x	21x	16.1x	14.1x
FCF Yield	5.37%	5.11%	6.68%	11.9%	4.37%	4.76%	6.23%	7.08%
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%	2.57%	3.15%	3.53%
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	65.40	65.40	65.40
Nbr of stocks (in thousands)	13,714	13,696	13,472	13,374	12,947	12,906	-	-
Announcement Date	10/3/22	9/3/23	7/3/24	3/3/25	5/3/26	-	-	-

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	7.8x	0.22x	3.57x	2.57%	965M
INNER MONGOLIA YILI INDUSTRIAL GROUP CO., LTD.	12.73x	1.5x	10.31x	6.08%	23.21B
CHINA MENGNIU DAIRY COMPANY LIMITED	11.67x	0.79x	6.92x	4.17%	8.5B
GLANBIA PLC	21.57x	1.73x	13.19x	1.76%	6.56B
EMMI AG	19.67x	1.14x	10.81x	2.07%	5.87B
NESTLÉ (MALAYSIA)	35.92x	3.09x	20.49x	2.74%	5.29B
WANT WANT CHINA HOLDINGS LIMITED	8.41x	1.18x	4.64x	6.09%	5.01B
VIETNAM DAIRY PRODUCTS	12.48x	1.55x	7.8x	7.63%	4.5B
Average	16.28x	1.40x	9.72x	4.14%	7.49B
Weighted average by Cap.	15.81x	1.49x	10.32x	4.71%