Valuation INDITEX Berne S.E.

Stocks

End-of-day quote Berne S.E. Other stock markets 24/07/2026			5-day change	1st Jan Change
50.10 ^CHF	+0.27%		-.--%	+14.40%

10:00am	Zalando disappoints with tepid growth and outlook	RE
08:15am	The IBEX 35 breaks above 20,000 points, lifted by diplomatic hopes and earnings	RE

Data adjusted to current consolidation scope

Fiscal Period: January	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	83,293	89,057	123,620	164,209	171,311	181,216	-	-
Change	-	6.92%	38.81%	32.83%	4.32%	5.78%	-	-
Enterprise Value (EV) ¹	73,934	78,987	112,214	152,714	160,353	176,020	175,586	175,028
Change	-	6.83%	42.07%	36.09%	5%	9.77%	-0.25%	-0.32%
P/E	25.7x	21.6x	23x	28x	27.5x	26.7x	24.4x	22.5x
PBR	5.29x	5.24x	6.63x	8.34x	8.4x	8.42x	7.83x	7.55x
PEG	-	0.8x	0.8x	3.12x	4.47x	3.01x	2.62x	2.58x
Capitalization / Revenue	3.01x	2.73x	3.44x	4.25x	4.3x	4.25x	3.95x	3.7x
EV / Revenue	2.67x	2.43x	3.12x	3.95x	4.02x	4.12x	3.83x	3.57x
EV / EBITDA	10.3x	9.13x	11.4x	14.2x	14.2x	14.6x	13.4x	12.5x
EV / EBIT	17.3x	14.3x	16.5x	20.2x	20.1x	20.2x	18.5x	17x
EV / FCF	13.1x	21.7x	16.5x	23.1x	34.2x	28.4x	24.9x	22.5x
FCF Yield	7.61%	4.61%	6.06%	4.33%	2.92%	3.52%	4.01%	4.43%
Dividend per Share ²	0.93	1.2	1.54	1.68	1.75	1.937	2.105	2.278
Rate of return	3.48%	4.19%	3.88%	3.19%	3.18%	3.33%	3.62%	3.92%
EPS ²	1.042	1.327	1.729	1.884	2	2.178	2.38	2.588
Distribution rate	89.3%	90.4%	89.1%	89.2%	87.5%	89%	88.4%	88%
Net sales ¹	27,716	32,569	35,947	38,632	39,864	42,682	45,833	48,999
EBITDA ¹	7,183	8,649	9,850	10,728	11,267	12,073	13,058	14,048
EBIT ¹	4,282	5,520	6,809	7,554	7,997	8,698	9,481	10,282
Net income ¹	3,243	4,130	5,381	5,866	6,220	6,785	7,423	8,080
Net Debt ¹	-9,359	-10,070	-11,406	-11,495	-10,958	-5,196	-5,629	-6,187
Reference price ²	26.74	28.62	39.71	52.72	55.00	58.18	58.18	58.18
Nbr of stocks (in thousands)	3,114,926	3,111,719	3,113,070	3,114,746	3,114,746	3,114,746	-	-
Announcement Date	16/03/22	15/03/23	13/03/24	12/03/25	10/03/26	-	-	-

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.($)
FAST RETAILING CO., LTD.	48.37x	5.94x	24.78x	0.77%	156B
ROSS STORES, INC.	32.38x	3.09x	20.69x	0.71%	81.13B
KERING	53.57x	2.99x	11.67x	1.17%	40.69B
TAPESTRY, INC.	22.82x	4.11x	16.42x	1.03%	31.44B
HENNES & MAURITZ AB	22.93x	1.52x	8.61x	4.1%	29.71B
BURLINGTON STORES, INC.	31.81x	1.85x	15.62x	-.--%	22.9B
NEXT PLC	18.76x	2.59x	11.53x	1.91%	22.83B
LPP SA	15.57x	-	-	4.16%	10.86B
THE GAP, INC.	7.67x	0.4x	3.76x	3.35%	7.38B
Average	28.21x	2.81x	14.14x	1.91%	44.75B
Weighted average by Cap.	37.55x	4.02x	18.97x	1.22%