Valuation Kering Swiss Exchange

Stocks

End-of-day quote Swiss Exchange			5-day change	1st Jan Change
- ^CHF	-.--%		-.--%	-

10-04	Valentino unveils corset tops and chunky jewellery at fashion show in 19th-century Paris library	RE
10-02	HSBC cuts target on Gucci, but still recommends buying

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	87,474	58,122	48,537	29,206	36,903	25,787	-	-
Change	-	-33.56%	-16.49%	-39.83%	26.35%	-30.12%	-	-
Enterprise Value (EV) ¹	92,144	60,428	57,041	39,706	44,942	34,806	34,283	33,680
Change	-	-34.42%	-5.61%	-30.39%	13.19%	-22.55%	-1.5%	-1.76%
P/E	27.7x	16.2x	16.4x	25.8x	510x	41.5x	23.5x	17.4x
PBR	6.57x	4.15x	3.22x	1.96x	2.51x	1.72x	1.63x	1.53x
PEG	-	1.1x	-1x	-0.4x	-5.4x	0x	0.3x	0.5x
Capitalization / Revenue	4.96x	2.86x	2.48x	1.7x	2.51x	1.76x	1.66x	1.56x
EV / Revenue	5.22x	2.97x	2.92x	2.31x	3.06x	2.38x	2.21x	2.04x
EV / EBITDA	14.2x	8.33x	8.68x	8.51x	12.2x	9.11x	8.17x	7.16x
EV / EBIT	18.4x	10.8x	12x	15.5x	27.6x	18.8x	14.8x	12.1x
EV / FCF	23.4x	18.8x	28.8x	28.4x	19.5x	20x	20.7x	17.6x
FCF Yield	4.28%	5.31%	3.48%	3.53%	5.12%	5%	4.83%	5.67%
Dividend per Share ²	12	14	14	6	3	3.332	4.897	6.423
Rate of return	1.7%	2.94%	3.51%	2.52%	1%	1.58%	2.33%	3.05%
EPS ²	25.49	29.31	24.37	9.24	0.59	5.067	8.94	12.12
Distribution rate	47.1%	47.8%	57.4%	64.9%	508%	65.8%	54.8%	53%
Net sales ¹	17,645	20,351	19,566	17,194	14,675	14,625	15,526	16,533
EBITDA ¹	6,470	7,255	6,569	4,667	3,675	3,819	4,196	4,704
EBIT ¹	5,017	5,589	4,746	2,554	1,631	1,856	2,318	2,793
Net income ¹	3,176	3,614	2,983	1,133	72	635.5	1,114	1,475
Net Debt ¹	4,670	2,306	8,504	10,500	8,039	9,019	8,497	7,894
Reference price ²	706.90	475.50	399.00	238.25	301.00	210.30	210.30	210.30
Nbr of stocks (in thousands)	123,744	122,233	121,646	122,587	122,601	122,618	-	-
Announcement Date	17/02/22	15/02/23	08/02/24	11/02/25	10/02/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
INDITEX	24.59x	3.74x	13.31x	3.63%	187B
FAST RETAILING CO., LTD.	43.04x	5.29x	21.75x	0.87%	140B
ROSS STORES, INC.	26.04x	2.69x	17.17x	0.78%	73.01B
KERING	41.09x	2.38x	9.1x	1.6%	29.02B
HENNES & MAURITZ AB	20.02x	1.38x	7.82x	4.61%	25.33B
TAPESTRY, INC.	14.93x	2.89x	11.13x	1.58%	23.44B
NEXT PLC	17.58x	2.47x	11.16x	2.13%	21.69B
BURLINGTON STORES, INC.	23.97x	1.42x	12.13x	-.--%	17.3B
LPP SA	15.2x	1.95x	7.85x	3.97%	11.48B
Average	25.16x	2.69x	12.38x	2.13%	58.62B
Weighted average by Cap.	29.42x	3.61x	15.24x	2.18%