Valuation INDITEX Wiener Boerse

Stocks

End-of-day quote Wiener Boerse 24/08/2026			5-day change	1st Jan Change
58.44 ^EUR	+0.55%		+3.03%	+3.62%

08-25	The IBEX 35 climbs back above 20,000 as investors await Nvidia and US inflation data	RE
08-25	Shein's stock market listing will not mask sustainability challenges	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	181,527	-	-
Change	-	6.92%	38.81%	32.83%	4.32%	5.96%	-	-
Enterprise Value (EV) ¹	73,934	78,987	112,214	152,714	160,353	176,331	175,898	175,340
Change	-	6.83%	42.07%	36.09%	5%	9.96%	-0.25%	-0.32%
P/E	25.7x	21.6x	23x	28x	27.5x	26.8x	24.5x	22.5x
PBR	5.29x	5.24x	6.63x	8.34x	8.4x	8.43x	7.84x	7.57x
PEG	-	0.8x	0.8x	3.12x	4.47x	3.02x	2.63x	2.58x
Capitalization / Revenue	3.01x	2.73x	3.44x	4.25x	4.3x	4.25x	3.96x	3.7x
EV / Revenue	2.67x	2.43x	3.12x	3.95x	4.02x	4.13x	3.84x	3.58x
EV / EBITDA	10.3x	9.13x	11.4x	14.2x	14.2x	14.6x	13.5x	12.5x
EV / EBIT	17.3x	14.3x	16.5x	20.2x	20.1x	20.3x	18.6x	17.1x
EV / FCF	13.1x	21.7x	16.5x	23.1x	34.2x	28.4x	25x	22.6x
FCF Yield	7.61%	4.61%	6.06%	4.33%	2.92%	3.52%	4%	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%	3.32%	3.61%	3.91%
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	58.28	58.28	58.28
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.($)
INDITEX	26.83x	4.14x	14.64x	3.32%	212B
FAST RETAILING CO., LTD.	43.58x	5.38x	22.28x	0.86%	140B
ROSS STORES, INC.	28.58x	2.87x	18.61x	0.74%	77.48B
KERING	47.92x	2.72x	10.45x	1.33%	36.59B
HENNES & MAURITZ AB	23.73x	1.57x	8.88x	3.97%	31.05B
TAPESTRY, INC.	16.66x	3.23x	12.39x	1.41%	26.35B
NEXT PLC	18.87x	2.61x	11.72x	1.89%	23.79B
BURLINGTON STORES, INC.	28.48x	1.67x	14.06x	-.--%	20.57B
LPP SA	14.47x	1.73x	7.35x	4.48%	10.36B
Average	27.68x	2.88x	13.37x	2%	64.33B
Weighted average by Cap.	31.34x	3.81x	16.08x	2.04%