La Savonnerie De Nyons (MLSDN.PA) Valuation

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

—

Levered DCF

—

After debt service

Piotroski score

—

Altman Z-score

—

Rating

—

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
P/E	11.03×	14.26×	19.51×	11.16×	9.62×	4.22×	12.48×	23.01×
P/B	0×	2.33×	2.67×	2.42×	3.82×	1.74×	3.78×	5.23×
P/S	0×	1.85×	1.73×	1.37×	1.97×	0.83×	1.31×	1.81×
EV / EBITDA	-0.97×	7.95×	11.14×	6.62×	5.98×	2.65×	8.6×	12.81×
Gross margin	65.3%	67.0%	62.9%	62.2%	68.9%	71.4%	64.8%	65.2%
Operating margin	15.3%	16.7%	11.2%	16.1%	25.8%	28.3%	14.8%	11.3%
Net margin	13.5%	13.0%	8.9%	12.3%	20.5%	19.6%	10.5%	7.9%
Current ratio	8.43×	5.98×	6×	4.91×	4.13×	5.19×	5.66×	4.42×
Debt / equity	0.17×	0.23×	0.31×	0.27×	0.36×	0.59×	0.86×	0.47×
Interest coverage	47.63×	65.6×	63.12×	143.86×	157.44×	110.05×	61.08×	32.12×
Dividend yield	0.0%	2.9%	3.7%	2.4%	4.1%	0.0%	2.3%	2.6%
Payout ratio	0.0%	41.0%	73.0%	26.5%	39.3%	0.0%	28.3%	60.7%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
Return on equity	17.2%	16.4%	13.7%	21.7%	39.7%	41.3%	30.3%	22.7%
Return on invested capital	12.2%	12.5%	10.0%	16.5%	27.3%	25.1%	16.2%	15.7%
Return on assets	12.8%	11.6%	9.2%	14.5%	24.4%	21.8%	13.9%	12.4%
Free cash flow yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Earnings yield	0.0%	7.0%	5.1%	9.0%	10.4%	23.7%	8.0%	4.3%
Enterprise value	-€947.9K	€6.4M	€7.3M	€6.2M	€8.3M	€3M	€4M	€3.9M
Net debt / EBITDA	-0.97×	-0.83×	-0.15×	-0.21×	-0.21×	-0.03×	1.1×	0.33×
Cash conversion cycle (days)	362	446	357	281	290	358	289	242