Valuation Hermès International

Equities

Market Closed - Euronext Paris Other stock markets 16:55:00 06/02/2026 GMT			5-day change	1st Jan Change
2,055.00 ^EUR	+0.29%		+1.28%	-3.16%

02-06	The CAC 40 Rebounds, Approaching 8,300 Points, as Stellantis Plummets
02-06	Diary - France corporate earnings week ahead	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	92,007	160,733	151,055	200,590	243,184	215,441	215,441	-
Change	-	74.7%	-6.02%	32.79%	21.23%	-11.41%	0%	-
Enterprise Value (EV) ¹	87,290	154,062	141,867	192,025	233,716	203,623	201,534	199,162
Change	-	76.49%	-7.92%	35.36%	21.71%	-12.88%	-1.03%	-1.18%
P/E ratio	66.6x	65.9x	45x	46.7x	52.9x	48.7x	43.3x	38.6x
PBR	12.6x	17.3x	12.1x	13.2x	14.1x	11.4x	9.85x	8.56x
PEG	-	0.9x	1.2x	1.7x	7.91x	-12.75x	3.4x	3.2x
Capitalization / Revenue	14.4x	17.9x	13x	14.9x	16x	13.5x	12.5x	11.4x
EV / Revenue	13.7x	17.2x	12.2x	14.3x	15.4x	12.7x	11.7x	10.5x
EV / EBITDA	38.8x	40.1x	26.7x	29.9x	33.4x	28.4x	26.2x	23.4x
EV / EBIT	44.1x	43.6x	30.2x	34x	38x	32x	29.5x	26.3x
EV / FCF	73.1x	53.6x	38.7x	55.4x	57.4x	53.2x	44.9x	39.2x
FCF Yield	1.37%	1.86%	2.58%	1.81%	1.74%	1.88%	2.23%	2.55%
Dividend per Share ²	4.55	8	13	25	16	19.32	21.41	24.17
Rate of return	0.52%	0.52%	0.9%	1.3%	0.69%	0.94%	1.04%	1.18%
EPS ²	13.21	23.3	32.09	41.12	43.87	42.19	47.49	53.29
Distribution rate	34.4%	34.3%	40.5%	60.8%	36.5%	45.8%	45.1%	45.4%
Net sales ¹	6,390	8,982	11,602	13,427	15,170	15,977	17,229	18,883
EBITDA ¹	2,252	3,842	5,304	6,422	6,994	7,160	7,682	8,495
EBIT ¹	1,981	3,530	4,697	5,650	6,150	6,357	6,833	7,562
Net income ¹	1,390	2,445	3,367	4,311	4,603	4,430	5,003	5,590
Net Debt ¹	-4,717	-6,671	-9,188	-8,565	-9,468	-11,818	-13,907	-16,279
Reference price ²	879.60	1,536.00	1,445.00	1,918.80	2,322.00	2,055.00	2,055.00	2,055.00
Nbr of stocks (in thousands)	104,601	104,644	104,536	104,539	104,731	104,837	104,837	-
Announcement Date	19/02/21	18/02/22	17/02/23	09/02/24	14/02/25	-	-	-

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.($)
HERMÈS INTERNATIONAL	48.7x	12.74x	28.44x	0.94%	255B
SAFARI INDUSTRIES (INDIA) LIMITED	52.31x	4.83x	32.76x	0.18%	1.15B
ANHUI KORRUN CO., LTD.	13.3x	-	-	1.77%	725M
V.I.P. INDUSTRIES LIMITED	-22.14x	2.66x	-317.01x	0.17%	604M
Average	23.04x	6.74x	-85.27x	0.76%	64.25B
Weighted average by Cap.	48.45x	12.69x	27.65x	0.94%