Valuation Savencia

Stocks

Market Closed - Euronext Paris 11:55:00 2026-09-04 am EDT			5-day change	1st Jan Change
62.40 ^EUR	-1.58%		-0.95%	-

10:50am	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	818.2	-	-
Change	-	-4.7%	-7.36%	-4.34%	13.98%	1.28%	-	-
Enterprise Value (EV) ¹	1,344	1,306	1,224	1,164	1,361	1,696	1,615	1,532
Change	-	-2.84%	-6.26%	-4.88%	16.95%	24.6%	-4.78%	-5.14%
P/E	10.1x	11.7x	7.67x	6.63x	10.9x	7.56x	6.16x	5.48x
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	0.11x	0.1x	0.1x
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	3.51x	3.02x	2.71x
EV / EBIT	5.46x	5.57x	5.75x	5.01x	6.47x	6.71x	5.57x	4.88x
EV / FCF	18.6x	19.6x	15x	8.39x	22.9x	20.7x	15.8x	13.9x
FCF Yield	5.37%	5.11%	6.68%	11.9%	4.37%	4.83%	6.33%	7.2%
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%	2.65%	3.25%	3.64%
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	63.40	63.40	63.40
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	7.56x	0.22x	3.51x	2.65%	951M
INNER MONGOLIA YILI INDUSTRIAL GROUP CO., LTD.	15.96x	1.6x	11.29x	5.16%	25B
GLANBIA PLC	19.58x	1.6x	12.18x	1.92%	6.13B
EMMI AG	19.06x	1.09x	10.41x	2.16%	5.56B
VIETNAM DAIRY PRODUCTS	12.84x	1.59x	7.96x	7.31%	4.91B
THE A2 MILK COMPANY LIMITED	26.71x	2.6x	17.29x	2.75%	3.44B
HATSUN AGRO PRODUCT LIMITED	67.21x	2.88x	24.11x	0.64%	2.74B
CHINA YOURAN DAIRY GROUP LIMITED	9.94x	-	-	1.67%	2.23B
Average	22.36x	1.65x	12.40x	3.03%	6.37B
Weighted average by Cap.	19.49x	1.66x	11.96x	4.04%