Valuation Zemaitijos pienas

Stocks

Market Closed - Nasdaq Vilnius Other stock markets 11:30:00 18/06/26 pm AEST			5-day change	1st Jan Change
2.660 ^EUR	-1.48%		-1.48%	-0.75%

28/04	AB Zemaitijos pienas announces Annual dividend, payable on May 22, 2026	CI
25/09/25	AB Zemaitijos pienas Reports Earnings Results for the Half Year Ended June 30, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Market Cap ¹	78.23	83.03	75.13	75.13	70.16	93.82
Change	-	6.15%	-9.52%	0%	-6.61%	33.73%
Enterprise Value (EV) ¹	83.32	74.43	77.1	102.4	63.81	75.63
Change	-	-10.67%	3.58%	32.85%	-37.7%	18.52%
P/E	7.23x	8.47x	9.33x	18x	3.3x	3.48x
PBR	0.92x	0.88x	0.77x	0.74x	0.57x	0.65x
PEG	-	-0.91x	-0.8x	-0.4x	0x	0.1x
Capitalization / Revenue	0.42x	0.46x	0.37x	0.29x	0.25x	0.3x
EV / Revenue	0.45x	0.41x	0.38x	0.39x	0.23x	0.25x
EV / EBITDA	5.16x	4.46x	5.53x	9.8x	2.03x	2.12x
EV / EBIT	6.96x	6.34x	9.08x	22.5x	2.51x	2.57x
EV / FCF	-115x	6.02x	-9.91x	-4.26x	2.39x	14.9x
FCF Yield	-0.87%	16.6%	-10.1%	-23.5%	41.9%	6.73%
Dividend per Share ²	-	-	-	-	0.05	-
Rate of return	-	-	-	-	2.96%	-
EPS ²	0.2408	0.2184	0.1929	0.1	0.5119	0.6494
Distribution rate	-	-	-	-	9.77%	-
Net sales ¹	185.6	182.4	201.2	263.4	278	307.6
EBITDA ¹	16.16	16.68	13.94	10.45	31.46	35.73
EBIT ¹	11.97	11.74	8.487	4.554	25.44	29.48
Net income ¹	10.82	9.802	8.05	4.15	21.25	26.96
Net Debt ¹	5.092	-8.602	1.97	27.29	-6.35	-18.19
Reference price ²	1.740	1.850	1.800	1.800	1.690	2.260
Nbr of stocks (in thousands)	44,958	44,883	41,738	41,738	41,515	41,515
Announcement Date	17/3/20	14/4/21	1/3/22	30/3/23	5/4/24	7/4/25

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.($)
ZEMAITIJOS PIENAS	-	-	-	-	130M
INNER MONGOLIA YILI INDUSTRIAL GROUP CO., LTD.	12.63x	1.5x	10.28x	6.11%	23.09B
CHINA MENGNIU DAIRY COMPANY LIMITED	10.72x	0.73x	6.42x	4.52%	7.82B
WANT WANT CHINA HOLDINGS LIMITED	10.27x	1.47x	5.79x	4.86%	6.09B
GLANBIA PLC	19.75x	1.59x	12.16x	1.96%	5.96B
EMMI AG	18.9x	1.1x	10.51x	2.15%	5.71B
NESTLÉ (MALAYSIA)	37.88x	3.26x	21.56x	2.6%	5.58B
VIETNAM DAIRY PRODUCTS	13.21x	1.63x	8.17x	7.32%	4.69B
Average	17.62x	1.61x	10.70x	4.22%	7.38B
Weighted average by Cap.	15.90x	1.54x	10.42x	4.73%