Valuation Kering

Equities

Market Closed - Euronext Paris Other stock markets 16:55:00 15/07/2025 BST			After hours 18:11:31
196.66 ^EUR	-0.16%		196.20	-0.23%

05:35pm	Renault lowers 2025 guidance, names Duncan Minto as interim CEO	RE
05:35pm	Renault lowers 2025 guidance, names Duncan Minto as interim CEO	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	74,262	87,474	58,122	48,537	29,206	24,150	-	-
Change	-	17.79%	-33.56%	-16.49%	-39.83%	-17.31%	-	-
Enterprise Value (EV) ¹	80,337	92,144	60,428	57,041	39,706	34,771	34,294	33,776
Change	-	14.7%	-34.42%	-5.61%	-30.39%	-12.43%	-1.37%	-1.51%
P/E ratio	34.6x	27.7x	16.2x	16.4x	25.8x	31.2x	23.3x	18.6x
PBR	6.28x	6.57x	4.15x	3.22x	1.96x	1.6x	1.53x	1.46x
PEG	-	0.6x	1.1x	-1x	-0.4x	-1x	0.7x	0.7x
Capitalization / Revenue	5.67x	4.96x	2.86x	2.48x	1.7x	1.58x	1.52x	1.43x
EV / Revenue	6.13x	5.22x	2.97x	2.92x	2.31x	2.28x	2.16x	2x
EV / EBITDA	17.6x	14.2x	8.33x	8.68x	8.51x	9.39x	8.4x	7.51x
EV / EBIT	25.6x	18.4x	10.8x	12x	15.5x	19.1x	15.7x	13.1x
EV / FCF	38.2x	23.4x	18.8x	28.8x	28.4x	14.6x	15.3x	14.2x
FCF Yield	2.62%	4.28%	5.31%	3.48%	3.53%	6.85%	6.55%	7.03%
Dividend per Share ²	8	12	14	14	6	3.905	4.765	5.992
Rate of return	1.35%	1.7%	2.94%	3.51%	2.52%	1.98%	2.42%	3.04%
EPS ²	17.2	25.49	29.31	24.37	9.24	6.314	8.452	10.6
Distribution rate	46.5%	47.1%	47.8%	57.4%	64.9%	61.8%	56.4%	56.5%
Net sales ¹	13,100	17,645	20,351	19,566	17,194	15,252	15,889	16,926
EBITDA ¹	4,574	6,470	7,255	6,569	4,667	3,704	4,082	4,499
EBIT ¹	3,135	5,017	5,589	4,746	2,554	1,817	2,178	2,580
Net income ¹	2,150	3,176	3,614	2,983	1,133	767.2	1,008	1,269
Net Debt ¹	6,074	4,670	2,306	8,504	10,500	10,621	10,144	9,626
Reference price ²	594.40	706.90	475.50	399.00	238.25	196.98	196.98	196.98
Nbr of stocks (in thousands)	124,937	123,744	122,233	121,646	122,587	122,602	-	-
Announcement Date	17/02/21	17/02/22	15/02/23	08/02/24	11/02/25	-	-	-

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.($)
KERING	31.2x	2.3x	9.46x	1.98%	28.22B
INDITEX	21.81x	3.04x	10.95x	4.13%	156B
FAST RETAILING CO., LTD.	33.11x	3.71x	16.52x	1.07%	91.79B
ROSS STORES, INC.	21.11x	1.81x	13.19x	1.25%	42.9B
HENNES & MAURITZ AB	19.49x	1.18x	7.03x	5.17%	22.38B
TAPESTRY, INC.	22.41x	3.31x	14.71x	1.37%	21.09B
NEXT PLC	17.68x	2.42x	10.95x	2.34%	19.27B
BURLINGTON STORES, INC.	28.09x	1.47x	13.91x	-.--%	15.94B
ZOZO, INC.	26.99x	5.6x	16.57x	2.59%	9.13B
THE GAP, INC.	9.69x	0.44x	4.12x	2.99%	7.99B
Average	23.16x	2.53x	11.74x	2.29%	41.42B
Weighted average by Cap.	24.72x	2.84x	12.40x	2.62%