|
Market Closed -
Other stock markets
|
After hours 20:59:59 | |||
| 387.05 EUR | -0.24% |
|
387.95 | +0.23% |
| 02:12pm | 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 | 206,601 | - | - |
| Change | - | -23.22% | 34.97% | -24.11% | 6.89% | 5.69% | - | - |
| Enterprise Value (EV) 1 | 231,489 | 181,571 | 245,378 | 187,319 | 197,524 | 212,904 | 210,408 | 207,436 |
| Change | - | -21.56% | 35.14% | -23.66% | 5.45% | 7.79% | -1.17% | -1.41% |
| P/E | 50.8x | 31.4x | 39.1x | 28.6x | 32x | 29.5x | 26.8x | 24.7x |
| PBR | 9.9x | 6.57x | 8.32x | 5.52x | 5.6x | 5.47x | 5.01x | 4.58x |
| PEG | - | 1.1x | 4.56x | 7.66x | -7.5x | 2x | 2.6x | 3x |
| Capitalization / Revenue | 7.2x | 4.67x | 5.85x | 4.21x | 4.44x | 4.45x | 4.21x | 3.98x |
| EV / Revenue | 7.17x | 4.75x | 5.96x | 4.31x | 4.48x | 4.59x | 4.28x | 4x |
| EV / EBITDA | 29.1x | 20.2x | 24.9x | 17.8x | 18.4x | 19x | 17.5x | 16.2x |
| EV / EBIT | 37.6x | 24.3x | 30.1x | 21.6x | 22.2x | 22.4x | 20.6x | 19.1x |
| EV / FCF | 40.9x | 36.7x | 40x | 28.1x | 27.6x | 31.1x | 26x | 24.1x |
| FCF Yield | 2.44% | 2.72% | 2.5% | 3.55% | 3.63% | 3.21% | 3.85% | 4.16% |
| Dividend per Share 2 | 4.8 | 6 | 6.6 | 6.667 | 7.2 | 7.726 | 8.322 | 8.929 |
| Rate of return | 1.15% | 1.8% | 1.46% | 1.95% | 1.96% | 1.99% | 2.14% | 2.3% |
| 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% | 58.7% | 57.4% | 56.9% |
| Net sales 1 | 32,288 | 38,261 | 41,182 | 43,487 | 44,052 | 46,396 | 49,128 | 51,897 |
| EBITDA 1 | 7,941 | 8,993 | 9,858 | 10,543 | 10,709 | 11,227 | 12,053 | 12,804 |
| EBIT 1 | 6,160 | 7,457 | 8,143 | 8,688 | 8,892 | 9,509 | 10,194 | 10,889 |
| 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 | 6,304 | 3,807 | 835.5 |
| Reference price 2 | 416.95 | 333.60 | 450.65 | 341.85 | 366.60 | 388.00 | 388.00 | 388.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 29.49x | 4.6x | 19.01x | 1.99% | 236B | |
| 59.93x | 8.45x | 32.58x | 0.26% | 51.73B | |
| 25.23x | 4.79x | 18.02x | 1.26% | 8.86B | |
| 25.04x | 1.23x | 9.51x | 2.33% | 6.36B | |
| 35.63x | 2.39x | 11.82x | -.--% | 4.01B | |
| 16.93x | 1.16x | 7.45x | 1.64% | 3.93B | |
| 22.26x | 2.18x | 11.36x | 2.96% | 3.46B | |
| 14.07x | 1.55x | 8.61x | 3.08% | 3.27B | |
| 18.84x | 2.31x | 11.39x | 4.08% | 2.42B | |
| 24.05x | - | - | 3.87% | 2B | |
| Average | 27.15x | 3.18x | 14.42x | 2.15% | 32.22B | |
| Weighted average by Cap. | 33.75x | 5.02x | 20.51x | 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
