Valuation Samsonite Group S.A.

Stocks

Market Closed - Hong Kong S.E. Other stock markets 09:08:36 10/07/2026 BST			5-day change	1st Jan Change
13.94 ^HKD	+2.50%		+0.36%	-29.95%

06-05	Samsonite Group S.A. Approves Final Ordinary Cash Dividend for the Year Ended December 31, 2025, Payable on 15 July 2026	CI
06-05	Samsonite Group S.A. Announces Director Changes	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,919	3,792	4,779	3,892	3,546	2,425	-	-
Change	-	29.92%	26.01%	-18.55%	-8.89%	-31.62%	-	-
Enterprise Value (EV) ¹	4,383	5,168	5,869	4,987	4,626	3,700	3,551	3,386
Change	-	17.91%	13.56%	-15.03%	-7.24%	-20.01%	-4.04%	-4.64%
P/E	203x	12.1x	11.5x	11.7x	12.4x	9.57x	8.43x	7.69x
PBR	4.23x	3.67x	3.3x	2.64x	2.22x	1.45x	1.31x	1.21x
PEG	-	0x	0.4x	-0.7x	-1x	-0.9x	0.6x	0.8x
Capitalization / Revenue	1.44x	1.32x	1.3x	1.08x	1.01x	0.67x	0.65x	0.62x
EV / Revenue	2.17x	1.79x	1.59x	1.39x	1.32x	1.03x	0.95x	0.87x
EV / EBITDA	24x	10.9x	8.27x	7.3x	7.62x	6.66x	6.06x	5.44x
EV / EBIT	33x	10.5x	7.89x	7.92x	8.77x	7.48x	6.65x	5.96x
EV / FCF	12x	22.9x	13.5x	10.8x	11.2x	9.34x	8.24x	7.32x
FCF Yield	8.36%	4.37%	7.41%	9.24%	8.92%	10.7%	12.1%	13.7%
Dividend per Share ²	-	-	-	0.1074	0.1009	0.0922	0.1019	0.1149
Rate of return	-	-	-	3.86%	3.95%	5.19%	5.73%	6.46%
EPS ²	0.01	0.217	0.287	0.237	0.207	0.1857	0.211	0.2313
Distribution rate	-	-	-	45.3%	48.7%	49.7%	48.3%	49.7%
Net sales ¹	2,021	2,880	3,682	3,589	3,498	3,595	3,731	3,887
EBITDA ¹	182.3	472.3	709.3	683	606.8	555.3	585.8	622
EBIT ¹	132.7	492.1	743.7	629.3	527.7	494.9	533.7	568.5
Net income ¹	14.3	312.7	417	345.6	289	257.5	296.2	325.6
Net Debt ¹	1,464	1,376	1,090	1,095	1,080	1,275	1,126	961.3
Reference price ²	2.031	2.636	3.296	2.781	2.557	1.778	1.778	1.778
Nbr of stocks (in thousands)	1,436,905	1,438,900	1,449,692	1,399,607	1,386,935	1,363,795	-	-
Announcement Date	16/03/22	15/03/23	13/03/24	12/03/25	19/03/26	-	-	-

¹USD in Million²USD

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.($)
SAMSONITE GROUP S.A.	9.57x	1.03x	6.66x	5.19%	2.42B
LVMH	22.33x	3.31x	11.13x	2.63%	278B
RALPH LAUREN CORPORATION	21.52x	2.78x	14.16x	0.97%	23.5B
MONCLER S.P.A.	20.95x	3.98x	9.74x	2.72%	15.51B
LULULEMON ATHLETICA INC.	10.8x	1.05x	5.03x	-.--%	13.54B
GILDAN ACTIVEWEAR INC.	13.93x	2.12x	8.93x	1.93%	9.73B
LEVI STRAUSS & CO.	15.78x	1.57x	10.26x	2.46%	9.36B
BOSIDENG INTERNATIONAL HOLDINGS LIMITED	12.74x	1.61x	7.03x	6.59%	7.04B
V.F. CORPORATION	15.99x	0.99x	9.38x	2.16%	6.57B
Average	15.96x	2.05x	9.15x	2.74%	40.63B
Weighted average by Cap.	21.01x	3.05x	10.82x	2.49%