Valuation Savencia

Stocks

Market Closed - Euronext Paris Other stock markets 01:55:00 04/07/26 am AEST			5-day change	1st Jan Change
66.00 ^EUR	0.00%		-0.90%	+5.77%

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	851.8	-	-
Change	-	-4.7%	-7.36%	-4.34%	13.98%	5.43%	-	-
Enterprise Value (EV) ¹	1,344	1,306	1,224	1,164	1,361	1,730	1,649	1,566
Change	-	-2.84%	-6.26%	-4.88%	16.95%	27.07%	-4.68%	-5.03%
P/E	10.1x	11.7x	7.67x	6.63x	10.9x	7.87x	6.41x	5.71x
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	3.58x	3.08x	2.77x
EV / EBIT	5.46x	5.57x	5.75x	5.01x	6.47x	6.84x	5.69x	4.99x
EV / FCF	18.6x	19.6x	15x	8.39x	22.9x	21.1x	16.1x	14.2x
FCF Yield	5.37%	5.11%	6.68%	11.9%	4.37%	4.74%	6.2%	7.04%
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%	2.55%	3.12%	3.5%
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	66.00	66.00	66.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SAVENCIA	7.87x	0.22x	3.58x	2.55%	974M
INNER MONGOLIA YILI INDUSTRIAL GROUP CO., LTD.	12.58x	1.5x	10.25x	6.15%	22.92B
CHINA MENGNIU DAIRY COMPANY LIMITED	11.48x	0.78x	6.82x	4.24%	8.36B
GLANBIA PLC	22.25x	1.78x	13.59x	1.71%	6.76B
EMMI AG	19.81x	1.14x	10.95x	2.05%	5.91B
NESTLÉ (MALAYSIA)	35.69x	3.07x	20.36x	2.75%	5.25B
WANT WANT CHINA HOLDINGS LIMITED	8.18x	1.14x	4.49x	6.25%	4.88B
VIETNAM DAIRY PRODUCTS	12.1x	1.5x	7.54x	7.86%	4.36B
Average	16.25x	1.39x	9.70x	4.2%	7.43B
Weighted average by Cap.	15.82x	1.48x	10.33x	4.74%