Valuation Kering Swiss Exchange

Stocks

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

05:42pm	European shares gain on softer US Iran sanctions, falling oil prices	RE
08-20	Europe's STOXX 600 slips on inflation fears	RE

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	30,311	-	-
Change	-	-33.56%	-16.49%	-39.83%	26.35%	-17.86%	-	-
Enterprise Value (EV) ¹	92,144	60,428	57,041	39,706	44,942	39,070	38,508	37,835
Change	-	-34.42%	-5.61%	-30.39%	13.19%	-13.07%	-1.44%	-1.75%
P/E	27.7x	16.2x	16.4x	25.8x	510x	47.9x	27.8x	20.3x
PBR	6.57x	4.15x	3.22x	1.96x	2.51x	2.09x	1.98x	1.85x
PEG	-	1.1x	-1x	-0.4x	-5.4x	0x	0.4x	0.5x
Capitalization / Revenue	4.96x	2.86x	2.48x	1.7x	2.51x	2.05x	1.93x	1.8x
EV / Revenue	5.22x	2.97x	2.92x	2.31x	3.06x	2.64x	2.45x	2.25x
EV / EBITDA	14.2x	8.33x	8.68x	8.51x	12.2x	10.2x	9.08x	7.87x
EV / EBIT	18.4x	10.8x	12x	15.5x	27.6x	20.7x	16.3x	13.1x
EV / FCF	23.4x	18.8x	28.8x	28.4x	19.5x	20.4x	22.2x	20.1x
FCF Yield	4.28%	5.31%	3.48%	3.53%	5.12%	4.9%	4.5%	4.98%
Dividend per Share ²	12	14	14	6	3	3.41	4.957	6.577
Rate of return	1.7%	2.94%	3.51%	2.52%	1%	1.33%	1.94%	2.57%
EPS ²	25.49	29.31	24.37	9.24	0.59	5.337	9.215	12.63
Distribution rate	47.1%	47.8%	57.4%	64.9%	508%	63.9%	53.8%	52.1%
Net sales ¹	17,645	20,351	19,566	17,194	14,675	14,772	15,692	16,806
EBITDA ¹	6,470	7,255	6,569	4,667	3,675	3,840	4,241	4,806
EBIT ¹	5,017	5,589	4,746	2,554	1,631	1,884	2,364	2,886
Net income ¹	3,176	3,614	2,983	1,133	72	644.2	1,151	1,543
Net Debt ¹	4,670	2,306	8,504	10,500	8,039	8,759	8,197	7,524
Reference price ²	706.90	475.50	399.00	238.25	301.00	255.75	255.75	255.75
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 (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%