Valuation Kering

Equities

Market Closed - Euronext Paris Other stock markets 16:55:00 10/04/2026 BST			After hours 18:38:14
276.45 ^EUR	+0.73%		274.20	-0.81%

04-09	Paris and European peers retreat
04-08	Wizz Air Soars as Maurel & Prom Depletes Reserves

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	33,653	33,653	-
Change	-	17.79%	-33.56%	-16.49%	-39.83%	15.23%	0%	-
Enterprise Value (EV) ¹	80,337	92,144	60,428	57,041	39,706	44,942	42,843	42,383
Change	-	14.7%	-34.42%	-5.61%	-30.39%	13.19%	-2.23%	-1.07%
P/E ratio	34.6x	27.7x	16.2x	16.4x	25.8x	510x	46.3x	28.2x
PBR	6.28x	6.57x	4.15x	3.22x	1.96x	2.51x	2.23x	2.11x
PEG	-	0.6x	1.1x	-1x	-0.4x	-5.4x	3.8x	0.4x
Capitalization / Revenue	5.67x	4.96x	2.86x	2.48x	1.7x	2.51x	2.27x	2.13x
EV / Revenue	6.13x	5.22x	2.97x	2.92x	2.31x	3.06x	2.89x	2.68x
EV / EBITDA	17.6x	14.2x	8.33x	8.68x	8.51x	12.2x	11.1x	9.7x
EV / EBIT	25.6x	18.4x	10.8x	12x	15.5x	27.6x	22.4x	17.6x
EV / FCF	38.2x	23.4x	18.8x	28.8x	28.4x	19.5x	19.8x	21.8x
FCF Yield	2.62%	4.28%	5.31%	3.48%	3.53%	5.12%	5.05%	4.58%
Dividend per Share ²	8	12	14	14	6	3	3.745	5.234
Rate of return	1.35%	1.7%	2.94%	3.51%	2.52%	1%	1.36%	1.91%
EPS ²	17.2	25.49	29.31	24.37	9.24	0.59	5.931	9.721
Distribution rate	46.5%	47.1%	47.8%	57.4%	64.9%	508%	63.1%	53.8%
Net sales ¹	13,100	17,645	20,351	19,566	17,194	14,675	14,837	15,819
EBITDA ¹	4,574	6,470	7,255	6,569	4,667	3,675	3,852	4,371
EBIT ¹	3,135	5,017	5,589	4,746	2,554	1,631	1,912	2,407
Net income ¹	2,150	3,176	3,614	2,983	1,133	72	773.3	1,236
Net Debt ¹	6,074	4,670	2,306	8,504	10,500	8,039	9,189	8,729
Reference price ²	594.40	706.90	475.50	399.00	238.25	274.45	274.45	274.45
Nbr of stocks (in thousands)	124,937	123,744	122,233	121,646	122,587	122,620	122,620	-
Announcement Date	17/02/21	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.($)
KERING	51.85x	2.98x	12x	1.23%	39.37B
INDITEX	24.38x	3.62x	12.85x	3.63%	195B
FAST RETAILING CO., LTD.	43.36x	5.21x	21.94x	0.82%	130B
ROSS STORES, INC.	30.65x	2.84x	19.33x	0.8%	72.45B
TAPESTRY, INC.	23.91x	4.13x	17.11x	1.04%	30.9B
HENNES & MAURITZ AB	21x	1.48x	8.14x	4.26%	29.75B
BURLINGTON STORES, INC.	29.78x	1.74x	14.84x	-.--%	21.26B
NEXT PLC	18.3x	2.5x	11.19x	4.46%	20.68B
LPP SA	16.35x	1.76x	7.99x	3.77%	11.55B
THE GAP, INC.	10.91x	0.53x	4.94x	2.58%	9.63B
Average	27.05x	2.68x	13.03x	2.26%	56.01B
Weighted average by Cap.	30.91x	3.55x	15.50x	2.21%