Valuation L'Oréal London S.E.

Stocks

Market Closed - London S.E. Other stock markets 16:30:00 23/07/2026 BST			After hours 18:05:36
368.82 ^EUR	-3.00%		369.28	+0.12%

01:42pm	LOREAL : Receives a Sell rating from Deutsche Bank	ZD
07-22	Armani parent company posts 2025 net profit of EUR67 million, challenges Italian antitrust fine	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	232,521	178,538	240,974	182,877	195,473	203,185	-	-
Change	-	-23.22%	34.97%	-24.11%	6.89%	3.95%	-	-
Enterprise Value (EV) ¹	231,489	181,571	245,378	187,319	197,524	209,764	207,221	204,190
Change	-	-21.56%	35.14%	-23.66%	5.45%	6.2%	-1.21%	-1.46%
P/E	50.8x	31.4x	39.1x	28.6x	32x	28.8x	26.1x	24.1x
PBR	9.9x	6.57x	8.32x	5.52x	5.6x	5.37x	4.92x	4.5x
PEG	-	1.1x	4.56x	7.66x	-7.5x	1.9x	2.6x	2.89x
Capitalization / Revenue	7.2x	4.67x	5.85x	4.21x	4.44x	4.36x	4.12x	3.9x
EV / Revenue	7.17x	4.75x	5.96x	4.31x	4.48x	4.5x	4.2x	3.92x
EV / EBITDA	29.1x	20.2x	24.9x	17.8x	18.4x	18.6x	17.1x	15.9x
EV / EBIT	37.6x	24.3x	30.1x	21.6x	22.2x	22x	20.3x	18.7x
EV / FCF	40.9x	36.7x	40x	28.1x	27.6x	31.3x	26x	24x
FCF Yield	2.44%	2.72%	2.5%	3.55%	3.63%	3.19%	3.84%	4.17%
Dividend per Share ²	4.8	6	6.6	6.667	7.2	7.753	8.359	8.979
Rate of return	1.15%	1.8%	1.46%	1.95%	1.96%	2.04%	2.2%	2.36%
EPS ²	8.21	10.61	11.52	11.95	11.44	13.21	14.56	15.77
Distribution rate	58.5%	56.6%	57.3%	55.8%	62.9%	58.7%	57.4%	56.9%
Net sales ¹	32,288	38,261	41,182	43,487	44,052	46,595	49,301	52,107
EBITDA ¹	7,941	8,993	9,858	10,543	10,709	11,259	12,091	12,852
EBIT ¹	6,160	7,457	8,143	8,688	8,892	9,538	10,231	10,935
Net income ¹	4,597	5,707	6,184	6,409	6,127	7,052	7,751	8,361
Net Debt ¹	-1,033	3,033	4,404	4,443	2,051	6,579	4,036	1,005
Reference price ²	416.95	333.60	450.65	341.85	366.60	380.65	380.65	380.65
Nbr of stocks (in thousands)	557,672	535,187	534,725	534,962	533,205	533,783	-	-
Announcement Date	09/02/22	09/02/23	08/02/24	06/02/25	12/02/26	-	-	-

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.($)
GALDERMA GROUP AG	57.7x	8.22x	32.14x	0.26%	50.19B
APR CO., LTD.	23.87x	4.43x	17.12x	1.3%	9.06B
SHISEIDO COMPANY, LIMITED	29.56x	1.42x	10.94x	1.97%	7.45B
AMOREPACIFIC CORPORATION	20.17x	1.43x	9.08x	1.37%	4.91B
ELF BEAUTY	41.81x	2.73x	13.49x	-.--%	4.66B
INTERPARFUMS, INC.	25.19x	2.48x	12.94x	2.62%	3.91B
PROYA COSMETICS CO.,LTD.	14.64x	1.62x	9.04x	2.96%	3.39B
INTERPARFUMS	20.29x	2.51x	12.25x	3.81%	2.61B
COTY INC.	-5.02x	0.93x	6.37x	-.--%	2.4B
Average	25.36x	2.86x	13.71x	1.59%	9.84B
Weighted average by Cap.	43.07x	5.72x	23.55x	0.87%