Subscribe

Danone S.A. (BN.PA)

EUR71.78 -0.42 (-0.58%)
FR PAR Consumer Defensive Packaged Foods
Address 17, Boulevard Haussmann 75009
Paris, FR
CEO Antoine Bernard de Saint-Affrique
Website danone.com
IPO 1989-01-16
ISIN FR0000120644

Explore sections of this company profile

Also trades on Deutsche Börse · BSN.DE (EUR) Euronext Paris · BN.PA (EUR) Other OTC · DANOY (USD) Other OTC · GPDNF (USD)
Description

Danone S.A. is a major company within the food and beverage industry, conducting its operations across various global regions including Europe, North America (Noram), Latin America, Asia Pacific, Africa, and the Middle East. The company's business is organized into three principal segments: Essential Dairy & Plant-Based, Specialized Nutrition, and Waters. Under its Essential Dairy & Plant-Based division, Danone manufactures and distributes a broad array of products. This range includes yogurts, diverse milk products, coffee creamers, a variety of drinks and beverages, plant-based alternatives, ice creams, desserts, and powdered nutritional protein items. These are sold under proprietary brands such as Actimel, Activia, Alpro, Danette, Danio, and Danonino, as well as licensed brands including International Delight, Dunkin' Donuts, and Bailey's. The Specialized Nutrition segment focuses on providing tailored nutritional offerings. This encompasses products developed for pregnant and breastfeeding mothers, infants, and young children, marketed under names like Aptamil, Nutrilon, Gallia, Cow & Gate, Blédina, Bebelac, Olvarit, and Happy Family Organics. Additionally, this segment extends to medical nutrition, featuring tube feeding formulas (e.g., Nutrison), oral nutritional supplements (e.g., Fortimel, NutriDrink), and specialized hypoallergenic products for children with allergies (e.g., Aptamil ProSyneo, Aptamil Pepti Syneo, and Neocate Syneo). Within the Waters segment, Danone offers a portfolio of bottled water products, some of which are enhanced with natural fruit extracts, fruit juice, and vitamins. Key brands in this category include evian, Volvic, Aqua, Mizone, Bonafont, Villavicencio, Villa del Sur, Hayat, Sirma, Fontvella, Lanjarón, Salus, Aqua d'Or, and Zywiec Zdroj. Danone distributes its wide selection of products through multiple channels. These include large retail chains, traditional market outlets, convenience stores, healthcare settings such like hospitals, clinics, and pharmacies, and increasingly, through e-commerce platforms. Incorporated in 1899, the company was initially known as Groupe Danone before officially changing its name to Danone S.A. in April 2009. Its corporate headquarters are situated in Paris, France.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
EUR71.78 -0.42 (-0.58%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
2M
Beta
0.20
Float Shares
628.59M
Free Float %
98.2%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-1.49% -1.30% -8.69% -16.11% -20.86% -20.63% -19.01% +9.37% +4.53% -4.12% +1,898.03%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
71.78
DCF (Unlevered) 107.84 +50.2%
DCF (Levered) 162.91 +127.0%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 52% Bullish
Rating 2026-05 Change
Strong Buy 4 0
Buy 8 +1
Hold 9 0
Sell 1 0
Strong Sell 1 -1
Quality scores
Altman Z-Score
3.09
Safe zone
Piotroski F-Score
6 / 9
Average
MOAT Score
7 / 10
Strong MOAT
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
5 / 5
High
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
2 / 5
Medium
P/E Score
2 / 5
Medium
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • ✗
    Revenue growth Packaged Foods: +4.4%
    -0.3% Q4'25: +0.7% (vs Q4'23)
  • ✗
    EPS growth Packaged Foods: +14.6%
    -9.9% Q4'25: +466.7% (vs Q4'23)
  • ✓
    FCF margin FCF growth · Packaged Foods: +15.9%
    +7.6% Q4'25: +11.6% (vs Q4'23)
  • ✗
    EBIT margin Packaged Foods: +7.9%
    +11.1% ★ Q4'25: +9.5% (vs Q4'23)
  • ✗
    ROIC Packaged Foods: +7.0%
    +8.4% ★ Q4'25: +13.7% (vs Q4'23)
  • ✗
    Share dilution Packaged Foods: +0.0%
    +0.1% Q4'25: +0.5% (vs Q4'23)
  • ✗
    Debt / EBITDA Net debt/EBITDA · Packaged Foods: 0.19×
    4.98× Q4'25: 5.85× (vs Q4'23)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
▶ WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.21) × ERP
WACC = 72% × Ke + 28% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
—
Intrinsic value (base): 107.84 Current price: 71.78
Enterprise Value: — Equity Value: — Terminal Value: — TV as % of EV: —

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2001
actual 		Dec 2002
actual 		Dec 2003
actual 		Dec 2004
actual 		Dec 2005
actual 		Dec 2006
actual 		Dec 2007
actual 		Dec 2008
actual 		Dec 2009
actual 		Dec 2010
actual 		Dec 2011
actual 		Dec 2012
actual 		Dec 2013
actual 		Dec 2014
actual 		Dec 2015
actual 		Dec 2016
actual 		Dec 2017
actual 		Dec 2018
actual 		Dec 2019
actual 		Dec 2020
actual 		Dec 2021
actual 		Dec 2022
actual 		Dec 2023
actual 		Dec 2024
actual 		Dec 2025
actual 		Dec 2026
18 Rev. Ana.
14 EPS Ana. 		Dec 2027
18 Rev. Ana.
14 EPS Ana. 		Dec 2028
15 Rev. Ana.
8 EPS Ana. 		Dec 2029
11 Rev. Ana.
6 EPS Ana. 		Dec 2030
7 Rev. Ana.
6 EPS Ana.
Revenue
14.50B
est: 14.85B (-2.4%)
13.57B
est: 14.03B (-3.3%)
13.11B
est: 13.57B (-3.4%)
12.27B
est: 13.87B (-11.5%)
13.02B
est: 13.12B (-0.7%)
12.07B
est: 14.33B (-15.8%)
12.78B
est: 13.99B (-8.7%)
15.22B
est: 15.56B (-2.2%)
14.98B
est: 15.19B (-1.4%)
17.01B
est: 17.07B (-0.3%)
19.32B
est: 19.53B (-1.1%)
20.87B
est: 21.06B (-0.9%)
21.30B
est: 21.78B (-2.2%)
21.14B
est: 21.45B (-1.4%)
22.41B
est: 22.38B (+0.1%)
21.94B
est: 21.95B (0.0%)
24.81B
est: 24.76B (+0.2%)
24.65B
est: 24.68B (-0.1%)
25.29B
est: 25.25B (+0.1%)
23.62B
est: 23.71B (-0.4%)
24.28B
est: 24.02B (+1.1%)
27.66B
est: 27.56B (+0.4%)
27.62B
est: 27.21B (+1.5%)
27.38B
est: 27.16B (+0.8%)
27.28B
est: 27.33B (-0.2%)
28.05B
27.62B – 28.82B
+2.6% YoY
29.19B
28.28B – 29.88B
+4.1% YoY
30.32B
30.30B – 30.34B
+3.9% YoY
31.72B
30.99B – 32.54B
+4.6% YoY
34.38B
33.58B – 35.26B
+8.4% YoY
EBITDA
2.39B
est: 2.03B (+18.0%)
2.31B
est: 1.08B (+113.9%)
2.20B
est: 2.31B (-4.6%)
2.20B
est: 1.90B (+15.9%)
2.26B
est: 1.19B (+89.8%)
2.20B
est: 2.53B (-12.9%)
2.10B
est: 2.12B (-1.0%)
2.63B
est: 5.38B (-51.1%)
2.91B
est: 1.80B (+61.9%)
2.52B
est: 2.32B (+8.3%)
3.32B
est: 3.32B (+0.1%)
3.36B
est: 2.98B (+12.9%)
3.47B
est: 3.00B (+15.7%)
3.36B
est: 2.50B (+34.1%)
3.73B
est: 2.64B (+41.5%)
3.81B
est: 2.92B (+30.7%)
4.44B
est: 3.57B (+24.1%)
4.52B
est: 3.98B (+13.5%)
5.09B
est: 4.52B (+12.8%)
4.42B
est: 3.73B (+18.4%)
4.15B
est: 3.86B (+7.3%)
4.25B
est: 3.97B (+7.2%)
4.75B
est: 4.17B (+13.8%)
4.36B
est: 4.19B (+4.1%)
3.03B
est: 4.19B (-27.6%)
4.30B
4.24B – 4.42B
+2.6% YoY
4.48B
4.34B – 4.58B
+4.1% YoY
4.65B
4.65B – 4.66B
+3.9% YoY
4.87B
4.75B – 4.99B
+4.6% YoY
5.27B
5.15B – 5.41B
+8.4% YoY
EBIT
1.61B
est: 1.72B (-6.5%)
1.59B
est: 804.70M (+97.8%)
1.60B
est: 1.98B (-19.1%)
1.72B
est: 1.58B (+8.9%)
1.79B
est: 1.51B (+17.9%)
1.71B
est: 1.86B (-8.3%)
1.68B
est: 1.83B (-8.4%)
2.10B
est: 1.72B (+22.2%)
2.36B
est: 2.14B (+10.6%)
2.52B
est: 2.82B (-10.7%)
2.68B
est: 2.86B (-6.4%)
2.69B
est: 2.94B (-8.6%)
2.76B
est: 2.85B (-3.4%)
2.65B
est: 2.10B (+26.6%)
2.96B
est: 2.27B (+30.3%)
3.06B
est: 2.16B (+41.3%)
3.59B
est: 3.29B (+9.3%)
3.62B
est: 3.67B (-1.4%)
3.87B
est: 2.79B (+38.5%)
3.33B
est: 3.11B (+7.2%)
3.34B
est: 3.22B (+3.7%)
3.38B
est: 3.30B (+2.4%)
3.49B
est: 3.40B (+2.6%)
3.51B
est: 3.49B (+0.6%)
3.03B
est: 3.42B (-11.2%)
3.51B
3.46B – 3.61B
+2.6% YoY
3.65B
3.54B – 3.74B
+4.1% YoY
3.79B
3.79B – 3.80B
+3.9% YoY
3.97B
3.88B – 4.07B
+4.6% YoY
4.30B
4.20B – 4.41B
+8.4% YoY
Net Income
132.62M
est: 790.50M (-83.2%)
1.28B
est: 124.67M (+930.4%)
837.70M
est: 1.24B (-32.5%)
449.00M
est: 857.35M (-47.6%)
1.46B
est: 299.94M (+388.1%)
1.35B
est: 1.60B (-15.4%)
4.18B
est: 1.32B (+216.3%)
1.31B
est: 4.65B (-71.7%)
1.36B
est: 1.28B (+6.1%)
1.88B
est: 1.53B (+22.7%)
1.67B
est: 2.14B (-21.9%)
1.67B
est: 1.80B (-7.2%)
1.42B
est: 1.74B (-18.1%)
1.12B
est: 1.40B (-20.1%)
1.28B
est: 1.18B (+8.3%)
1.72B
est: 1.26B (+36.6%)
2.45B
est: 1.94B (+26.0%)
2.35B
est: 2.44B (-3.6%)
1.93B
est: 2.39B (-19.3%)
1.96B
est: 1.85B (+5.7%)
1.92B
est: 1.92B (+0.4%)
959.00M
est: 1.30B (-26.4%)
881.00M
est: 1.00B (-12.2%)
2.02B
est: 2.30B (-12.0%)
1.82B
est: 2.35B (-22.4%)
2.36B
2.30B – 2.62B
+0.3% YoY
2.53B
2.48B – 2.85B
+7.4% YoY
2.95B
2.77B – 3.14B
+16.6% YoY
3.25B
3.15B – 3.36B
+10.1% YoY
3.75B
3.64B – 3.88B
+15.5% YoY
SGA
5.33B
est: 5.92B (-10.1%)
5.14B
est: 5.02B (+2.3%)
5.14B
est: 4.97B (+3.6%)
4.08B
est: 5.27B (-22.4%)
4.35B
est: 5.01B (-13.1%)
4.05B
est: 4.75B (-14.7%)
4.44B
est: 4.54B (-2.3%)
5.52B
est: 4.94B (+11.7%)
5.60B
est: 5.37B (+4.3%)
4.66B
est: 6.25B (-25.4%)
6.68B
est: 7.05B (-5.2%)
7.22B
est: 7.32B (-1.3%)
7.15B
est: 7.63B (-6.2%)
6.97B
est: 7.14B (-2.3%)
7.64B
est: 7.55B (+1.2%)
7.59B
est: 7.72B (-1.7%)
8.08B
est: 8.80B (-8.1%)
8.03B
est: 8.24B (-2.6%)
8.16B
est: 8.22B (-0.7%)
7.65B
est: 7.83B (-2.3%)
7.84B
est: 8.11B (-3.2%)
8.93B
est: 8.33B (+7.3%)
9.04B
est: 9.09B (-0.6%)
9.50B
est: 9.24B (+2.9%)
9.56B
est: 9.13B (+4.7%)
9.37B
9.23B – 9.63B
+2.6% YoY
9.75B
9.45B – 9.98B
+4.1% YoY
10.13B
10.12B – 10.14B
+3.9% YoY
10.60B
10.35B – 10.87B
+4.6% YoY
11.49B
11.22B – 11.78B
+8.4% YoY
EPS
0.24
est: 1.30 (-81.6%)
2.43
est: 1.63 (+49.0%)
1.65
est: 1.55 (+6.3%)
0.63
est: 1.73 (-63.5%)
2.98
est: 2.09 (+42.5%)
2.79
est: 2.38 (+17.3%)
8.77
est: 2.51 (+250.0%)
2.66
est: 2.69 (-1.2%)
2.41
est: 2.65 (-9.2%)
3.05
est: 2.79 (+9.4%)
2.77
est: 3.00 (-7.7%)
2.78
est: 3.11 (-10.5%)
2.42
est: 2.90 (-16.4%)
1.88
est: 2.69 (-30.0%)
2.10
est: 2.89 (-27.3%)
2.79
est: 3.07 (-9.2%)
3.90
est: 3.42 (+13.9%)
3.63
est: 3.55 (+2.2%)
2.95
est: 3.83 (-23.0%)
2.99
est: 3.25 (-8.0%)
2.94
est: 3.29 (-10.6%)
1.48
est: 3.35 (-55.8%)
1.36
est: 1.56 (-12.9%)
3.14
est: 3.55 (-11.7%)
2.83
est: 3.78 (-25.1%)
3.94
3.57 – 4.05
+4.3% YoY
4.23
3.84 – 4.42
+7.5% YoY
4.55
4.29 – 4.87
+7.3% YoY
5.04
4.89 – 5.21
+10.9% YoY
5.82
5.64 – 6.01
+15.5% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B+ 3/5 5/5 3/5 4/5 2/5 2/5 2/5
2026-05-28 B+ 3/5 5/5 3/5 4/5 2/5 2/5 2/5
2026-05-27 B+ 3/5 5/5 3/5 4/5 2/5 2/5 2/5
2026-05-26 B+ 3/5 5/5 3/5 4/5 2/5 2/5 2/5
2026-05-25 B+ 3/5 5/5 3/5 4/5 2/5 2/5 2/5
2026-05-22 B+ 3/5 5/5 4/5 4/5 2/5 2/5 2/5
2026-05-21 B+ 3/5 5/5 4/5 4/5 2/5 2/5 2/5
2026-05-20 B+ 3/5 5/5 4/5 4/5 2/5 2/5 2/5
2026-05-19 B+ 3/5 5/5 4/5 4/5 1/5 2/5 2/5
2026-05-18 B+ 3/5 5/5 4/5 4/5 1/5 2/5 2/5
2026-05-15 B 3/5 5/5 3/5 4/5 1/5 2/5 2/5
2026-05-14 B 3/5 5/5 3/5 4/5 1/5 2/5 2/5
2026-05-13 B 3/5 5/5 3/5 4/5 1/5 2/5 2/5
2026-05-12 B 3/5 5/5 3/5 4/5 1/5 2/5 2/5
2026-05-11 B 3/5 5/5 3/5 4/5 1/5 2/5 2/5
2026-05-08 B 3/5 5/5 3/5 4/5 1/5 2/5 2/5
2026-05-07 B 3/5 5/5 3/5 4/5 1/5 2/5 2/5
2026-05-06 B 3/5 5/5 3/5 4/5 1/5 2/5 2/5
2026-05-05 B 3/5 5/5 3/5 4/5 1/5 2/5 2/5
2026-05-04 B 3/5 5/5 3/5 4/5 1/5 2/5 2/5
2026-04-30 B 3/5 5/5 3/5 4/5 1/5 2/5 2/5
2026-04-29 B 3/5 5/5 3/5 4/5 1/5 2/5 2/5
2026-04-28 B 3/5 5/5 3/5 4/5 1/5 2/5 2/5
2026-04-27 B 3/5 5/5 3/5 4/5 1/5 2/5 2/5
2026-04-24 B 3/5 5/5 3/5 4/5 1/5 2/5 2/5
2026-04-23 B 3/5 5/5 3/5 4/5 1/5 2/5 2/5
2026-04-22 B 3/5 5/5 3/5 4/5 1/5 2/5 2/5
2026-04-21 B 3/5 5/5 3/5 4/5 1/5 2/5 2/5
2026-04-20 B 3/5 5/5 3/5 4/5 1/5 2/5 2/5
2026-04-17 B 3/5 5/5 3/5 4/5 1/5 2/5 2/5
2026-04-16 B 3/5 5/5 3/5 4/5 1/5 2/5 2/5
2026-04-15 B 3/5 5/5 3/5 4/5 1/5 2/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
5.47B
OE per share TTM
8.48
Owner's Yield
13.97%
Maintenance CapEx ratio
83.95%
Maint CapEx / Avg PPE
25.3%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
—
Total invested
—
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
33.9K
Shares Outstanding
640.17M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Antoine Bernard de Saint-Affrique Chief Executive Officer & Non-Independent Director 4M male
Veronique Penchienati-Bosetta Group Deputy Chief Executive Officer 2M female
Henri Bruxelles President of Americas — male
Isabelle Esser Chief HR, R&I, Quality and Food Safety Officer — —
Jean-Marc Magnaudet President of Specialized Nutrition — male
Juergen Esser Chief Financial, Technology & Data Officer and Group Deputy Chief Executive Officer — male
Mathilde Rodie Head of Investor Relations & Sustainable Finance — female
Pablo E. Perversi President of Europe, Turkey, Middle East & Africa — male
Ruchika Sharma Head of Consumer Marketing — female
Vikram Agarwal Chief Operating Officer — male
Bruno Chevot President of Asia-Pacific — male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits

Related companies

Largest companies in Packaged Foods