|
Real-time
Other stock markets
|
5-day change | 1st Jan Change | ||
| 381.60 EUR | -0.53% |
|
-1.32% | +4.08% |
| 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 | 204,786 | - | - |
| Change | - | -23.22% | 34.97% | -24.11% | 6.89% | 4.76% | - | - |
| Enterprise Value (EV) 1 | 231,489 | 181,571 | 245,378 | 187,319 | 197,524 | 211,107 | 208,614 | 205,647 |
| Change | - | -21.56% | 35.14% | -23.66% | 5.45% | 6.88% | -1.18% | -1.42% |
| P/E | 50.8x | 31.4x | 39.1x | 28.6x | 32x | 29.2x | 26.5x | 24.5x |
| PBR | 9.9x | 6.57x | 8.32x | 5.52x | 5.6x | 5.41x | 4.96x | 4.54x |
| PEG | - | 1.1x | 4.56x | 7.66x | -7.5x | 1.9x | 2.6x | 2.97x |
| Capitalization / Revenue | 7.2x | 4.67x | 5.85x | 4.21x | 4.44x | 4.41x | 4.17x | 3.94x |
| EV / Revenue | 7.17x | 4.75x | 5.96x | 4.31x | 4.48x | 4.55x | 4.24x | 3.96x |
| EV / EBITDA | 29.1x | 20.2x | 24.9x | 17.8x | 18.4x | 18.8x | 17.3x | 16.1x |
| EV / EBIT | 37.6x | 24.3x | 30.1x | 21.6x | 22.2x | 22.2x | 20.5x | 18.9x |
| EV / FCF | 40.9x | 36.7x | 40x | 28.1x | 27.6x | 30.9x | 25.8x | 23.9x |
| FCF Yield | 2.44% | 2.72% | 2.5% | 3.55% | 3.63% | 3.24% | 3.88% | 4.19% |
| 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% | 2.02% | 2.17% | 2.33% |
| 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 | 383.65 | 383.65 | 383.65 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 29.16x | 4.55x | 18.8x | 2.01% | 234B | |
| 61.33x | 8.64x | 33.69x | 0.25% | 53.39B | |
| 26.8x | 5.09x | 19.17x | 1.18% | 9.32B | |
| 25.46x | 1.25x | 9.64x | 2.29% | 6.44B | |
| 18.45x | 1.28x | 8.21x | 1.51% | 4.25B | |
| 39.1x | 2.6x | 12.86x | -.--% | 4.4B | |
| 23.06x | 2.26x | 11.79x | 2.86% | 3.58B | |
| 14.86x | 1.66x | 9.23x | 2.92% | 3.46B | |
| 18.84x | 2.31x | 11.39x | 4.08% | 2.42B | |
| 23.93x | - | - | 3.88% | 1.99B | |
| Average | 28.10x | 3.29x | 14.98x | 2.1% | 32.32B | |
| Weighted average by Cap. | 34.00x | 5.04x | 20.64x | 1.72% |
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
