|
Real-time
Other stock markets
|
5-day change | 1st Jan Change | ||
| 383.20 EUR | +0.75% |
|
-1.16% | +4.60% |
| 06-29 | L'Oreal launches NYX fragrance range to tap Gen Z perfume market | RE |
| 06-25 | HSBC upgrades L'Oréal to Buy |  |
Company Valuation: L'Oréal
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 | 203,024 | - | - |
| Change | - | -23.22% | 34.97% | -24.11% | 6.89% | 3.86% | - | - |
| Enterprise Value (EV) 1 | 231,489 | 181,571 | 245,378 | 187,319 | 197,524 | 209,345 | 206,852 | 203,885 |
| Change | - | -21.56% | 35.14% | -23.66% | 5.45% | 5.98% | -1.19% | -1.43% |
| P/E | 50.8x | 31.4x | 39.1x | 28.6x | 32x | 28.9x | 26.3x | 24.3x |
| 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 | 2.95x |
| Capitalization / Revenue | 7.2x | 4.67x | 5.85x | 4.21x | 4.44x | 4.37x | 4.13x | 3.91x |
| EV / Revenue | 7.17x | 4.75x | 5.96x | 4.31x | 4.48x | 4.51x | 4.21x | 3.93x |
| EV / EBITDA | 29.1x | 20.2x | 24.9x | 17.8x | 18.4x | 18.6x | 17.2x | 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 | 30.6x | 25.6x | 23.6x |
| FCF Yield | 2.44% | 2.72% | 2.5% | 3.55% | 3.63% | 3.27% | 3.91% | 4.23% |
| Dividend per Share 2 | 4.8 | 6 | 6.6 | 6.667 | 7.2 | 7.733 | 8.33 | 8.938 |
| Rate of return | 1.15% | 1.8% | 1.46% | 1.95% | 1.96% | 2.03% | 2.19% | 2.35% |
| EPS 2 | 8.21 | 10.61 | 11.52 | 11.95 | 11.44 | 13.15 | 14.49 | 15.68 |
| Distribution rate | 58.5% | 56.6% | 57.3% | 55.8% | 62.9% | 58.8% | 57.5% | 57% |
| Net sales 1 | 32,288 | 38,261 | 41,182 | 43,487 | 44,052 | 46,422 | 49,156 | 51,925 |
| EBITDA 1 | 7,941 | 8,993 | 9,858 | 10,543 | 10,709 | 11,231 | 12,054 | 12,802 |
| EBIT 1 | 6,160 | 7,457 | 8,143 | 8,688 | 8,892 | 9,514 | 10,200 | 10,894 |
| Net income 1 | 4,597 | 5,707 | 6,184 | 6,409 | 6,127 | 7,063 | 7,715 | 8,313 |
| Net Debt 1 | -1,033 | 3,033 | 4,404 | 4,443 | 2,051 | 6,321 | 3,828 | 860.8 |
| Reference price 2 | 416.95 | 333.60 | 450.65 | 341.85 | 366.60 | 380.35 | 380.35 | 380.35 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 28.91x | 4.51x | 18.64x | 2.03% | 231B | |
| 59.63x | 8.41x | 32.79x | 0.26% | 51.91B | |
| 28.36x | 5.4x | 20.32x | 1.12% | 9.85B | |
| 25.61x | 1.25x | 9.69x | 2.28% | 6.48B | |
| 41.61x | 2.75x | 13.61x | -.--% | 4.68B | |
| 19.83x | 1.39x | 8.88x | 1.4% | 4.55B | |
| 23.84x | 2.34x | 12.21x | 2.77% | 3.7B | |
| 14.94x | 1.67x | 9.29x | 2.9% | 3.48B | |
| 19.25x | 2.37x | 11.65x | 3.99% | 2.47B | |
| 25.1x | - | - | 3.7% | 2.09B | |
| Average | 28.71x | 3.34x | 15.23x | 2.05% | 32.04B | |
| Weighted average by Cap. | 33.55x | 4.96x | 20.37x | 1.73% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- OR Stock
- Valuation L'Oréal
Select your edition
All financial news and data tailored to specific country editions
