Valuation L'Oréal

Equities

Market Closed - Euronext Paris Other stock markets 16:55:00 15/05/2026 BST			Pre-market 07:37:29
357.10 ^EUR	-0.50%		352.98	-1.16%

05-17	Coty still in recovery mode
05-15	Less is more: Marc Jacobs sale shows LVMH cutting complexity as downturn drags on	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	232,521	178,538	240,974	182,877	195,473	190,614	-	-
Change	-	-23.22%	34.97%	-24.11%	6.89%	-2.49%	-	-
Enterprise Value (EV) ¹	231,489	181,571	245,378	187,319	197,524	196,467	194,052	191,125
Change	-	-21.56%	35.14%	-23.66%	5.45%	-0.54%	-1.23%	-1.51%
P/E ratio	50.8x	31.4x	39.1x	28.6x	32x	27.3x	24.7x	22.9x
PBR	9.9x	6.57x	8.32x	5.52x	5.6x	5.04x	4.62x	4.24x
PEG	-	1.1x	4.56x	7.66x	-7.5x	1.9x	2.3x	3.02x
Capitalization / Revenue	7.2x	4.67x	5.85x	4.21x	4.44x	4.12x	3.9x	3.7x
EV / Revenue	7.17x	4.75x	5.96x	4.31x	4.48x	4.25x	3.97x	3.71x
EV / EBITDA	29.1x	20.2x	24.9x	17.8x	18.4x	17.6x	16.2x	15.1x
EV / EBIT	37.6x	24.3x	30.1x	21.6x	22.2x	20.8x	19.1x	17.7x
EV / FCF	40.9x	36.7x	40x	28.1x	27.6x	27.7x	24.6x	22.6x
FCF Yield	2.44%	2.72%	2.5%	3.55%	3.63%	3.61%	4.07%	4.43%
Dividend per Share ²	4.8	6	6.6	6.667	7.2	7.676	8.26	8.789
Rate of return	1.15%	1.8%	1.46%	1.95%	1.96%	2.15%	2.31%	2.46%
EPS ²	8.21	10.61	11.52	11.95	11.44	13.09	14.47	15.57
Distribution rate	58.5%	56.6%	57.3%	55.8%	62.9%	58.7%	57.1%	56.5%
Net sales ¹	32,288	38,261	41,182	43,487	44,052	46,217	48,873	51,532
EBITDA ¹	7,941	8,993	9,858	10,543	10,709	11,188	11,989	12,689
EBIT ¹	6,160	7,457	8,143	8,688	8,892	9,446	10,153	10,781
Net income ¹	4,597	5,707	6,184	6,409	6,127	7,037	7,742	8,285
Net Debt ¹	-1,033	3,033	4,404	4,443	2,051	5,853	3,439	511.3
Reference price ²	416.95	333.60	450.65	341.85	366.60	357.10	357.10	357.10
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.($)
L'ORÉAL	27.29x	4.25x	17.56x	2.15%	222B
GALDERMA GROUP AG	53.65x	7.58x	29.56x	0.29%	46.7B
SHISEIDO COMPANY, LIMITED	28.52x	1.37x	10.52x	2.03%	7.42B
AMOREPACIFIC CORPORATION	20.97x	1.5x	9.61x	1.3%	5.06B
ELF BEAUTY	41.46x	2.46x	12.17x	-.--%	3.33B
PROYA COSMETICS CO.,LTD.	13.98x	1.53x	8.45x	2.98%	3.23B
INTERPARFUMS, INC.	17.82x	1.71x	8.94x	3.71%	2.76B
YUNNAN BOTANEE BIO-TECHNOLOGY GROUP CO.LTD	26.71x	2.51x	15.95x	1.81%	2.47B
HARBIN FUERJIA TECHNOLOGY CO., LTD.	29.41x	-	-	3.16%	2.44B
INTERPARFUMS	16.05x	2x	9.91x	4.7%	2.16B
Average	27.59x	2.77x	13.63x	2.21%	29.71B
Weighted average by Cap.	31.21x	4.55x	18.84x	1.86%