Valuation EssilorLuxottica Börse Stuttgart
Stocks
ESL
FR0000121667
Medical Equipment, Supplies & Distribution
|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 169.78 EUR | -0.28% |
|
-2.27% | -37.22% |
| 07-07 | Giorgio Armani Prive shows beaded blazers and evening gowns on Paris haute couture runway | RE |
| 07-07 | Eastnine to Buy EUR300 Million Office Tower in Warsaw | MT |
Company Valuation: EssilorLuxottica
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 | 77,854 | - | - |
| Change | - | -8.92% | 8.94% | 31.01% | 16.39% | -37.7% | - | - |
| Enterprise Value (EV) 1 | 92,306 | 82,299 | 87,821 | 118,347 | 135,826 | 87,652 | 86,713 | 85,552 |
| Change | - | -10.84% | 6.71% | 34.76% | 14.77% | -35.47% | -1.07% | -1.34% |
| P/E | 57.1x | 35x | 35.7x | 45.9x | 54.2x | 29.8x | 25.9x | 22.3x |
| PBR | 2.34x | 2.01x | 2.1x | 2.68x | 3.22x | 1.95x | 1.88x | 1.81x |
| PEG | - | 0.7x | 6.9x | 46.63x | -18.54x | 2.1x | 1.7x | 1.4x |
| Capitalization / Revenue | 4.17x | 3.07x | 3.23x | 4.05x | 4.39x | 2.55x | 2.32x | 2.13x |
| EV / Revenue | 4.66x | 3.36x | 3.46x | 4.46x | 4.77x | 2.87x | 2.59x | 2.35x |
| EV / EBITDA | 16.8x | 11.6x | 12.3x | 15.8x | 20.9x | 12.1x | 10.9x | 9.86x |
| EV / EBIT | 30.5x | 20x | 21x | 26.8x | 30.5x | 18.5x | 16.3x | 14.4x |
| EV / FCF | 33.1x | 36.4x | 26.4x | 49.3x | 48.6x | 23x | 20.8x | 18.7x |
| FCF Yield | 3.02% | 2.75% | 3.79% | 2.03% | 2.06% | 4.35% | 4.8% | 5.35% |
| Dividend per Share 2 | 2.51 | 3.23 | 3.95 | 3.95 | 4 | 4.09 | 4.526 | 5.02 |
| Rate of return | 1.34% | 1.91% | 2.18% | 1.68% | 1.48% | 2.42% | 2.67% | 2.96% |
| EPS 2 | 3.28 | 4.83 | 5.08 | 5.13 | 4.98 | 5.677 | 6.544 | 7.602 |
| Distribution rate | 76.5% | 66.9% | 77.8% | 77% | 80.3% | 72% | 69.2% | 66% |
| Net sales 1 | 19,820 | 24,494 | 25,395 | 26,508 | 28,491 | 30,511 | 33,486 | 36,479 |
| EBITDA 1 | 5,488 | 7,085 | 7,150 | 7,512 | 6,492 | 7,243 | 7,969 | 8,680 |
| EBIT 1 | 3,027 | 4,115 | 4,178 | 4,414 | 4,459 | 4,750 | 5,313 | 5,922 |
| Net income 1 | 1,463 | 2,152 | 2,289 | 2,359 | 2,315 | 2,646 | 3,030 | 3,476 |
| Net Debt 1 | 9,698 | 7,063 | 5,859 | 10,970 | 10,850 | 9,798 | 8,858 | 7,697 |
| Reference price 2 | 187.24 | 169.20 | 181.60 | 235.60 | 269.90 | 169.35 | 169.35 | 169.35 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 30.4x | 3.15x | 11.93x | 0.53% | 32.52B | |
| 34.16x | 3.64x | 11.68x | -.--% | 13.58B | |
| 203.09x | 10.3x | 52.76x | - | 9.74B | |
| 20.13x | 4.9x | 13.89x | 1.41% | 2B | |
| 12.04x | 3.83x | 7.89x | 2.3% | 1.4B | |
| 14.63x | 3.04x | 7.83x | 2.76% | 897M | |
| 25.27x | 5.15x | 15.8x | 2.06% | 836M | |
| 18.89x | 1.28x | 7.63x | 1.69% | 771M | |
| -8.85x | - | - | - | 684M | |
| Average | 38.86x | 4.41x | 16.18x | 1.54% | 6.94B | |
| Weighted average by Cap. | 56.56x | 4.46x | 18.23x | 0.55% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- EL Stock
- ESL Stock
- Valuation EssilorLuxottica
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
