Valuation EssilorLuxottica

Stocks

Market Closed - Euronext Paris Other stock markets 16:55:00 22/07/2026 BST			5-day change	1st Jan Change
164.40 ^EUR	-0.93%		-0.45%	-39.09%

07-22	Armani parent company posts 2025 net profit of EUR67 million, challenges Italian antitrust fine	RE
07-22	ESSILORLUXOTTICA : Bernstein reiterates its Neutral rating	ZD

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	75,557	-	-
Change	-	-8.92%	8.94%	31.01%	16.39%	-39.54%	-	-
Enterprise Value (EV) ¹	92,306	82,299	87,821	118,347	135,826	85,318	84,361	83,188
Change	-	-10.84%	6.71%	34.76%	14.77%	-37.19%	-1.12%	-1.39%
P/E	57.1x	35x	35.7x	45.9x	54.2x	29x	25.1x	21.6x
PBR	2.34x	2.01x	2.1x	2.68x	3.22x	1.89x	1.82x	1.76x
PEG	-	0.7x	6.9x	46.63x	-18.54x	2.1x	1.6x	1.3x
Capitalization / Revenue	4.17x	3.07x	3.23x	4.05x	4.39x	2.48x	2.26x	2.08x
EV / Revenue	4.66x	3.36x	3.46x	4.46x	4.77x	2.8x	2.53x	2.29x
EV / EBITDA	16.8x	11.6x	12.3x	15.8x	20.9x	11.8x	10.7x	9.63x
EV / EBIT	30.5x	20x	21x	26.8x	30.5x	18x	15.9x	14.1x
EV / FCF	33.1x	36.4x	26.4x	49.3x	48.6x	22.5x	20.4x	18.6x
FCF Yield	3.02%	2.75%	3.79%	2.03%	2.06%	4.45%	4.91%	5.39%
Dividend per Share ²	2.51	3.23	3.95	3.95	4	4.08	4.505	5.021
Rate of return	1.34%	1.91%	2.18%	1.68%	1.48%	2.48%	2.74%	3.05%
EPS ²	3.28	4.83	5.08	5.13	4.98	5.663	6.538	7.6
Distribution rate	76.5%	66.9%	77.8%	77%	80.3%	72%	68.9%	66.1%
Net sales ¹	19,820	24,494	25,395	26,508	28,491	30,480	33,363	36,299
EBITDA ¹	5,488	7,085	7,150	7,512	6,492	7,208	7,917	8,641
EBIT ¹	3,027	4,115	4,178	4,414	4,459	4,751	5,298	5,897
Net income ¹	1,463	2,152	2,289	2,359	2,315	2,638	3,037	3,504
Net Debt ¹	9,698	7,063	5,859	10,970	10,850	9,761	8,804	7,631
Reference price ²	187.24	169.20	181.60	235.60	269.90	164.40	164.40	164.40
Nbr of stocks (in thousands)	441,185	444,659	451,334	455,759	463,045	459,592	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ESSILORLUXOTTICA	29.31x	2.82x	11.91x	2.46%	87.02B
ALCON INC.	30.99x	3.24x	12.27x	0.51%	33.52B
THE COOPER COMPANIES, INC.	34.86x	3.73x	11.97x	-.--%	13.85B
LENSKART SOLUTIONS LIMITED	207.83x	10.55x	54.03x	-	9.91B
SHANGHAI CONANT OPTICAL CO., LTD.	18.33x	4.46x	12.68x	1.53%	1.83B
AUTEK CHINA INC.	15.5x	4.04x	9.19x	1.72%	1.46B
MINGYUE OPTICAL LENS CO.,LTD.	25.34x	5.16x	15.84x	2.06%	842M
PEGAVISION CORPORATION	13.07x	2.66x	6.85x	3.09%	795M
MENICON CO., LTD.	19.02x	1.29x	7.66x	1.68%	775M
SPYGLASS PHARMA, INC.	-8.77x	-	-	-	678M
Average	38.55x	4.22x	15.82x	1.63%	15.07B
Weighted average by Cap.	41.34x	3.55x	14.74x	1.73%