Valuation EssilorLuxottica

Equities

Market Closed - Euronext Paris Other stock markets 16:55:00 10/02/2026 GMT			5-day change	1st Jan Change
250.50 ^EUR	-1.69%		-2.42%	-7.19%

02-10	Haulotte Group, Lacroix, Assystem...Stocks to Watch Tomorrow in Paris
02-10	DIARY - Italy to March 31	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	55,649	82,608	75,236	81,962	107,377	116,029	116,029	-
Change	-	48.44%	-8.92%	8.94%	31.01%	8.06%	0%	-
Enterprise Value (EV) ¹	58,624	92,306	82,299	87,821	118,347	125,072	124,119	122,751
Change	-	57.45%	-10.84%	6.71%	34.76%	5.68%	-0.76%	-1.1%
P/E ratio	671x	57.1x	35x	35.7x	45.9x	49.9x	40.5x	33.9x
PBR	1.72x	2.34x	2.01x	2.1x	2.68x	2.76x	2.68x	2.58x
PEG	-	0x	0.7x	6.9x	46.63x	-22.52x	1.7x	1.7x
Capitalization / Revenue	3.86x	4.17x	3.07x	3.23x	4.05x	4.13x	3.77x	3.44x
EV / Revenue	4.06x	4.66x	3.36x	3.46x	4.46x	4.46x	4.03x	3.64x
EV / EBITDA	16.7x	16.8x	11.6x	12.3x	15.8x	18x	16.2x	14.3x
EV / EBIT	42.7x	30.5x	20x	21x	26.8x	28x	24.9x	21.6x
EV / FCF	31.8x	33.1x	36.4x	26.4x	49.3x	35.5x	31.1x	27x
FCF Yield	3.14%	3.02%	2.75%	3.79%	2.03%	2.82%	3.22%	3.7%
Dividend per Share ²	1.15	2.51	3.23	3.95	3.95	3.832	4.256	4.84
Rate of return	0.9%	1.34%	1.91%	2.18%	1.68%	1.53%	1.7%	1.93%
EPS ²	0.19	3.28	4.83	5.08	5.13	5.016	6.188	7.393
Distribution rate	605%	76.5%	66.9%	77.8%	77%	76.4%	68.8%	65.5%
Net sales ¹	14,429	19,820	24,494	25,395	26,508	28,062	30,768	33,745
EBITDA ¹	3,510	5,488	7,085	7,150	7,512	6,941	7,665	8,558
EBIT ¹	1,374	3,027	4,115	4,178	4,414	4,470	4,990	5,687
Net income ¹	85	1,463	2,152	2,289	2,359	2,322	2,859	3,373
Net Debt ¹	2,975	9,698	7,063	5,859	10,970	9,043	8,090	6,722
Reference price ²	127.55	187.24	169.20	181.60	235.60	250.50	250.50	250.50
Nbr of stocks (in thousands)	436,292	441,185	444,659	451,334	455,759	463,190	463,190	-
Announcement Date	12/03/21	11/03/22	23/02/23	14/02/24	12/02/25	-	-	-

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.($)
ESSILORLUXOTTICA	50.79x	4.53x	18.31x	1.5%	140B
ALCON INC.	38.04x	3.98x	15.59x	0.42%	38.43B
THE COOPER COMPANIES, INC.	26.94x	4.13x	13.24x	0.01%	15.97B
LENSKART SOLUTIONS LIMITED	180.17x	9.19x	47.72x	-	8.87B
SHANGHAI CONANT OPTICAL CO., LTD.	47.01x	11.52x	37.5x	-	4.04B
AUTEK CHINA INC.	28.03x	7.1x	15.8x	1.25%	2.06B
MINGYUE OPTICAL LENS CO.,LTD.	41.16x	-	-	-	1.18B
MENICON CO., LTD.	21.29x	1.29x	8.32x	1.66%	798M
PEGAVISION CORPORATION	12.71x	2.32x	6.01x	3.59%	701M
Average	49.57x	5.51x	20.31x	1.4%	23.61B
Weighted average by Cap.	51.51x	4.73x	18.93x	1.18%