Valuation Savencia

Stocks

Real-time Euronext Paris 03:00:21 2026-09-08 am EDT			5-day change	1st Jan Change
62.40 ^EUR	+0.32%		-1.58%	-

Sep. 04	Weekly earnings calendar: Oracle vs Adobe, a battle of old hands
Apr. 23	Savencia Q1 sales EUR 1,629 million	RE

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	802.8	-	-
Change	-	-4.7%	-7.36%	-4.34%	13.98%	-0.64%	-	-
Enterprise Value (EV) ¹	1,344	1,306	1,224	1,164	1,361	1,681	1,600	1,517
Change	-	-2.84%	-6.26%	-4.88%	16.95%	23.47%	-4.82%	-5.19%
P/E	10.1x	11.7x	7.67x	6.63x	10.9x	7.41x	6.04x	5.38x
PBR	0.54x	-	-	0.43x	-	-	-	-
PEG	-	-0.7x	0.2x	0.6x	-0.4x	0.2x	0.3x	0.4x
Capitalization / Revenue	0.15x	0.12x	0.11x	0.1x	0.12x	0.1x	0.1x	0.09x
EV / Revenue	0.24x	0.2x	0.18x	0.16x	0.2x	0.22x	0.19x	0.18x
EV / EBITDA	3.04x	3.01x	2.94x	2.58x	3.27x	3.48x	2.99x	2.68x
EV / EBIT	5.46x	5.57x	5.75x	5.01x	6.47x	6.65x	5.52x	4.83x
EV / FCF	18.6x	19.6x	15x	8.39x	22.9x	20.5x	15.7x	13.8x
FCF Yield	5.37%	5.11%	6.68%	11.9%	4.37%	4.88%	6.39%	7.27%
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%	2.7%	3.31%	3.71%
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	62.20	62.20	62.20
Nbr of stocks (in thousands)	13,714	13,696	13,472	13,374	12,947	12,906	-	-
Announcement Date	3/10/22	3/9/23	3/7/24	3/3/25	3/5/26	-	-	-

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	7.41x	0.22x	3.48x	2.7%	933M
INNER MONGOLIA YILI INDUSTRIAL GROUP CO., LTD.	15.99x	1.6x	11.31x	5.15%	25.08B
GLANBIA PLC	19.02x	1.56x	11.86x	1.97%	5.96B
EMMI AG	18.93x	1.08x	10.35x	2.18%	5.51B
VIETNAM DAIRY PRODUCTS	12.74x	1.58x	7.89x	7.37%	4.87B
THE A2 MILK COMPANY LIMITED	27.1x	2.64x	17.57x	2.71%	3.48B
HATSUN AGRO PRODUCT LIMITED	65.47x	2.81x	23.54x	0.66%	2.67B
CHINA YOURAN DAIRY GROUP LIMITED	10.46x	-	-	1.59%	2.35B
Average	22.14x	1.64x	12.29x	3.04%	6.36B
Weighted average by Cap.	19.29x	1.65x	11.90x	4.06%