Valuation EssilorLuxottica

Stocks

Real-time Euronext Paris Other stock markets 09:06:02 12/06/2026 BST			5-day change	1st Jan Change
185.25 ^EUR	+3.64%		+6.35%	-31.42%

06-10	ESSILORLUXOTTICA : RBC gives a Buy rating	ZD
06-09	Volatile close on the markets, Paris erases gains

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	82,608	75,236	81,962	107,377	124,976	82,176	-	-
Change	-	-8.92%	8.94%	31.01%	16.39%	-34.25%	-	-
Enterprise Value (EV) ¹	92,306	82,299	87,821	118,347	135,826	92,151	91,303	90,344
Change	-	-10.84%	6.71%	34.76%	14.77%	-32.16%	-0.92%	-1.05%
P/E Ratio	57.1x	35x	35.7x	45.9x	54.2x	30.9x	26.2x	22.5x
PBR	2.34x	2.01x	2.1x	2.68x	3.22x	2.05x	1.98x	1.91x
PEG	-	0.7x	6.9x	46.63x	-18.54x	1.9x	1.5x	1.4x
Capitalization / Revenue	4.17x	3.07x	3.23x	4.05x	4.39x	2.65x	2.39x	2.2x
EV / Revenue	4.66x	3.36x	3.46x	4.46x	4.77x	2.97x	2.65x	2.41x
EV / EBITDA	16.8x	11.6x	12.3x	15.8x	20.9x	12.6x	11.1x	10.1x
EV / EBIT	30.5x	20x	21x	26.8x	30.5x	19.1x	16.7x	14.8x
EV / FCF	33.1x	36.4x	26.4x	49.3x	48.6x	24.1x	21.6x	19.3x
FCF Yield	3.02%	2.75%	3.79%	2.03%	2.06%	4.15%	4.63%	5.18%
Dividend per Share ²	2.51	3.23	3.95	3.95	4	4.157	4.678	4.793
Rate of return	1.34%	1.91%	2.18%	1.68%	1.48%	2.33%	2.62%	2.68%
EPS ²	3.28	4.83	5.08	5.13	4.98	5.778	6.818	7.95
Distribution rate	76.5%	66.9%	77.8%	77%	80.3%	71.9%	68.6%	60.3%
Net sales ¹	19,820	24,494	25,395	26,508	28,491	31,058	34,429	37,416
EBITDA ¹	5,488	7,085	7,150	7,512	6,492	7,340	8,192	8,916
EBIT ¹	3,027	4,115	4,178	4,414	4,459	4,825	5,479	6,110
Net income ¹	1,463	2,152	2,289	2,359	2,315	2,703	3,160	3,643
Net Debt ¹	9,698	7,063	5,859	10,970	10,850	9,975	9,127	8,168
Reference price ²	187.24	169.20	181.60	235.60	269.90	178.75	178.75	178.75
Nbr of stocks (in thousands)	441,185	444,659	451,334	455,759	463,045	459,725	-	-
Announcement Date	11/03/22	23/02/23	14/02/24	12/02/25	11/02/26	-	-	-

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.($)
ESSILORLUXOTTICA	30.93x	2.97x	12.55x	2.33%	94.69B
ALCON INC.	30.55x	3.12x	11.86x	0.53%	32.13B
THE COOPER COMPANIES, INC.	31.4x	3.52x	11.28x	-.--%	13.17B
LENSKART SOLUTIONS LIMITED	190.11x	9.6x	49.19x	-	9.11B
SHANGHAI CONANT OPTICAL CO., LTD.	23.82x	5.87x	16.65x	1.19%	2.38B
AUTEK CHINA INC.	14.55x	4.21x	11.4x	1.81%	1.45B
MINGYUE OPTICAL LENS CO.,LTD.	25.94x	5.31x	16.28x	2.01%	862M
PEGAVISION CORPORATION	12.31x	2.54x	6.83x	3.2%	785M
MENICON CO., LTD.	19.23x	1.27x	8.06x	1.71%	776M
SPYGLASS PHARMA, INC.	-7.82x	-	-	-	605M
Average	37.10x	4.27x	16.01x	1.6%	15.6B
Weighted average by Cap.	39.60x	3.49x	14.47x	1.7%