Valuation Kering

Stocks

Market Closed - Euronext Paris 16:55:00 14/08/2026 BST			5-day change	1st Jan Change
268.55 ^EUR	-0.76%		-6.31%	-10.78%

08-13	EssilorLuxottica in the doldrums
08-13	EssilorLuxottica on the back foot

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	32,929	-	-
Change	-	-33.56%	-16.49%	-39.83%	26.35%	-10.77%	-	-
Enterprise Value (EV) ¹	92,144	60,428	57,041	39,706	44,942	41,688	41,126	40,453
Change	-	-34.42%	-5.61%	-30.39%	13.19%	-7.24%	-1.35%	-1.64%
P/E	27.7x	16.2x	16.4x	25.8x	510x	50.3x	29.1x	21.3x
PBR	6.57x	4.15x	3.22x	1.96x	2.51x	2.19x	2.08x	1.95x
PEG	-	1.1x	-1x	-0.4x	-5.4x	0x	0.4x	0.6x
Capitalization / Revenue	4.96x	2.86x	2.48x	1.7x	2.51x	2.23x	2.1x	1.96x
EV / Revenue	5.22x	2.97x	2.92x	2.31x	3.06x	2.82x	2.62x	2.41x
EV / EBITDA	14.2x	8.33x	8.68x	8.51x	12.2x	10.9x	9.72x	8.42x
EV / EBIT	18.4x	10.8x	12x	15.5x	27.6x	22.2x	17.5x	14x
EV / FCF	23.4x	18.8x	28.8x	28.4x	19.5x	21.8x	23.7x	21.5x
FCF Yield	4.28%	5.31%	3.48%	3.53%	5.12%	4.59%	4.21%	4.66%
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%	1.27%	1.85%	2.45%
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	14,774	15,694	16,806
EBITDA ¹	6,470	7,255	6,569	4,667	3,675	3,836	4,233	4,806
EBIT ¹	5,017	5,589	4,746	2,554	1,631	1,881	2,356	2,886
Net income ¹	3,176	3,614	2,983	1,133	72	646.5	1,152	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	268.55	268.55	268.55
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.($)
KERING	50.32x	2.82x	10.87x	1.27%	38.13B
INDITEX	26.45x	4.08x	14.43x	3.36%	208B
FAST RETAILING CO., LTD.	46.2x	5.72x	23.76x	0.81%	149B
ROSS STORES, INC.	31.37x	2.99x	20x	0.73%	78.71B
HENNES & MAURITZ AB	22.55x	1.5x	8.49x	4.17%	29.39B
TAPESTRY, INC.	16.71x	3.15x	12.06x	1.43%	25.72B
NEXT PLC	18.84x	2.61x	11.7x	1.89%	23.59B
BURLINGTON STORES, INC.	30.03x	1.75x	14.76x	-.--%	21.63B
LPP SA	15.36x	1.82x	7.72x	4.22%	10.91B
THE GAP, INC.	7.58x	0.4x	3.72x	3.33%	7.42B
Average	26.54x	2.68x	12.75x	2.12%	59.19B
Weighted average by Cap.	32.38x	3.87x	16.53x	2.03%