|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 394.00 EUR | +2.74% |
|
+6.82% | +7.47% |
| 07-30 | European shares rise as earnings offset Middle East worries | RE |
| 07-30 | LOREAL : JP Morgan sticks Neutral | ZD |
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 | 209,760 | - | - |
| Change | - | -23.22% | 34.97% | -24.11% | 6.89% | 7.31% | - | - |
| Enterprise Value (EV) 1 | 231,489 | 181,571 | 245,378 | 187,319 | 197,524 | 216,765 | 213,465 | 210,598 |
| Change | - | -21.56% | 35.14% | -23.66% | 5.45% | 9.74% | -1.52% | -1.34% |
| P/E | 50.8x | 31.4x | 39.1x | 28.6x | 32x | 30.3x | 27x | 25x |
| PBR | 9.9x | 6.57x | 8.32x | 5.52x | 5.6x | 5.65x | 5.09x | 4.66x |
| PEG | - | 1.1x | 4.56x | 7.66x | -7.5x | 2.2x | 2.2x | 3.06x |
| Capitalization / Revenue | 7.2x | 4.67x | 5.85x | 4.21x | 4.44x | 4.48x | 4.23x | 4.02x |
| EV / Revenue | 7.17x | 4.75x | 5.96x | 4.31x | 4.48x | 4.63x | 4.31x | 4.04x |
| EV / EBITDA | 29.1x | 20.2x | 24.9x | 17.8x | 18.4x | 19.1x | 17.6x | 16.4x |
| EV / EBIT | 37.6x | 24.3x | 30.1x | 21.6x | 22.2x | 22.6x | 20.7x | 19.2x |
| EV / FCF | 40.9x | 36.7x | 40x | 28.1x | 27.6x | 32.4x | 26.8x | 24.8x |
| FCF Yield | 2.44% | 2.72% | 2.5% | 3.55% | 3.63% | 3.09% | 3.73% | 4.04% |
| Dividend per Share 2 | 4.8 | 6 | 6.6 | 6.667 | 7.2 | 7.654 | 8.397 | 8.985 |
| Rate of return | 1.15% | 1.8% | 1.46% | 1.95% | 1.96% | 1.94% | 2.13% | 2.28% |
| EPS 2 | 8.21 | 10.61 | 11.52 | 11.95 | 11.44 | 13 | 14.59 | 15.78 |
| Distribution rate | 58.5% | 56.6% | 57.3% | 55.8% | 62.9% | 58.9% | 57.5% | 56.9% |
| Net sales 1 | 32,288 | 38,261 | 41,182 | 43,487 | 44,052 | 46,772 | 49,579 | 52,187 |
| EBITDA 1 | 7,941 | 8,993 | 9,858 | 10,543 | 10,709 | 11,337 | 12,131 | 12,878 |
| EBIT 1 | 6,160 | 7,457 | 8,143 | 8,688 | 8,892 | 9,588 | 10,301 | 10,957 |
| Net income 1 | 4,597 | 5,707 | 6,184 | 6,409 | 6,127 | 6,967 | 7,800 | 8,361 |
| Net Debt 1 | -1,033 | 3,033 | 4,404 | 4,443 | 2,051 | 7,005 | 3,704 | 837.7 |
| Reference price 2 | 416.95 | 333.60 | 450.65 | 341.85 | 366.60 | 394.00 | 394.00 | 394.00 |
| Nbr of stocks (in thousands) | 557,672 | 535,187 | 534,725 | 534,962 | 533,205 | 532,387 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 29.04x | 4.46x | 18.78x | 2.02% | 233B | |
| 57.9x | 8.1x | 31.33x | 0.27% | 50.65B | |
| 33.85x | 1.59x | 12.3x | 1.72% | 8.49B | |
| 21.7x | 3.99x | 15.43x | 1.48% | 8.39B | |
| 21.03x | 1.5x | 9.49x | 1.31% | 5.21B | |
| 42.8x | 2.79x | 13.8x | -.--% | 4.77B | |
| 26.04x | 2.58x | 13.46x | 2.52% | 4.07B | |
| 15.31x | 1.71x | 9.55x | 2.84% | 3.54B | |
| 18.51x | 2.39x | 11.57x | 4.19% | 2.44B | |
| -5.02x | 0.93x | 6.37x | -.--% | 2.4B | |
| Average | 26.12x | 3.00x | 14.21x | 1.64% | 32.29B | |
| Weighted average by Cap. | 33.06x | 4.77x | 19.95x | 1.7% |
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
