Valuation Hermès International

Equities

Real-time Euronext Paris Other stock markets 15:30:33 10/09/2024 BST			5-day change	1st Jan Change
1,901.50 ^EUR	-0.16%		-12.15%	-0.93%

01:32pm	Four steps back, one step forward
12:12pm	HERMES : Bernstein reiterates its Buy rating	ZD

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	69,444	92,007	160,733	151,055	200,590	199,459	-	-
Change	-	32.49%	74.7%	-6.02%	32.79%	-0.56%	-	-
Enterprise Value (EV) ¹	65,109	87,290	154,062	141,867	192,025	188,135	185,475	182,663
Change	-	34.07%	76.49%	-7.92%	35.36%	-2.03%	-1.41%	-1.52%
P/E ratio	45.8x	66.6x	65.9x	45x	46.7x	43.3x	38.9x	34.8x
PBR	10.7x	12.6x	17.3x	12.1x	13.2x	11.6x	9.8x	8.26x
PEG	-	-7.23x	0.9x	1.2x	1.7x	6.28x	3.4x	3x
Capitalization / Revenue	10.1x	14.4x	17.9x	13x	14.9x	13.3x	11.9x	10.8x
EV / Revenue	9.46x	13.7x	17.2x	12.2x	14.3x	12.5x	11.1x	9.88x
EV / EBITDA	25.3x	38.8x	40.1x	26.7x	29.9x	27.6x	24.1x	21.2x
EV / EBIT	27.8x	44.1x	43.6x	30.2x	34x	30.9x	27x	23.8x
EV / FCF	40.5x	73.1x	53.6x	38.7x	55.4x	41x	36.5x	32.6x
FCF Yield	2.47%	1.37%	1.86%	2.58%	1.81%	2.44%	2.74%	3.07%
Dividend per Share ²	5	4.55	8	13	25	17.09	21.02	22.18
Rate of return	0.75%	0.52%	0.52%	0.9%	1.3%	0.9%	1.1%	1.16%
EPS ²	14.55	13.21	23.3	32.09	41.12	43.96	48.98	54.66
Distribution rate	34.4%	34.4%	34.3%	40.5%	60.8%	38.9%	42.9%	40.6%
Net sales ¹	6,883	6,390	8,982	11,602	13,427	15,003	16,715	18,492
EBITDA ¹	2,575	2,252	3,842	5,304	6,422	6,824	7,703	8,624
EBIT ¹	2,339	1,981	3,530	4,697	5,650	6,097	6,876	7,685
Net income ¹	1,528	1,390	2,445	3,367	4,311	4,626	5,126	5,711
Net Debt ¹	-4,334	-4,717	-6,671	-9,188	-8,565	-11,324	-13,984	-16,796
Reference price ²	666.20	879.60	1,536.00	1,445.00	1,918.80	1,904.50	1,904.50	1,904.50
Nbr of stocks (in thousands)	104,238	104,601	104,644	104,536	104,539	104,731	-	-
Announcement Date	26/02/20	19/02/21	18/02/22	17/02/23	09/02/24	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
HERMÈS INTERNATIONAL	43.33x	12.54x	27.57x	+0.90%	220B
SAFARI INDUSTRIES (INDIA) LIMITED	61.07x	6.37x	37.38x	+0.10%	1.41B
V.I.P. INDUSTRIES LIMITED	93.32x	3.02x	28.69x	+0.51%	851M
ANHUI KORRUN CO., LTD.	13.73x	-	-	+1.96%	666M
WW HOLDING INC.	9.9x	-	-	-	233M
VERA BRADLEY, INC.	13.97x	-	-	-	152M
Average	39.22x	7.31x	31.21x	+0.87%	37.26B
Weighted average by Cap.	43.49x	12.46x	27.64x	+0.89%