Valuation COMPAGNIE FINANCIERE RICHEMONT

Equities

Market Closed - Swiss Exchange Other stock markets 10:00:51 13/02/2026 pm IST			5-day change	1st Jan Change
158.65 ^CHF	-0.87%		+2.06%	-7.79%

12/02	Hermes beats sales expectations, sees positive signs in China	RE
11/02	RICHEMONT : Gets a Buy rating from JP Morgan	ZD

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	46,353	65,897	84,028	83,061	94,508	1,02,267	-	-
Change	-	42.16%	27.51%	-1.15%	13.78%	8.21%	-	-
Enterprise Value (EV) ¹	48,510	67,278	84,880	75,611	86,251	93,272	92,096	90,754
Change	-	38.69%	26.16%	-10.92%	14.07%	8.14%	-1.26%	-1.46%
P/E ratio	35.7x	31.9x	271x	34.7x	34.3x	27.8x	24.6x	21.4x
PBR	2.61x	3.02x	4.04x	3.99x	4.27x	4.3x	3.95x	3.61x
PEG	-	0.6x	-3.2x	0x	2.4x	0.8x	1.9x	1.4x
Capitalization / Revenue	3.53x	3.44x	4.21x	4.03x	4.42x	4.57x	4.27x	3.98x
EV / Revenue	3.69x	3.51x	4.25x	3.67x	4.03x	4.17x	3.85x	3.54x
EV / EBITDA	16.2x	13.6x	13.1x	12.1x	14.3x	15.1x	13.6x	12x
EV / EBIT	32.8x	19.8x	16.9x	15.8x	19.3x	20.4x	18.1x	15.6x
EV / FCF	17.6x	17.6x	23.4x	19.8x	25.3x	31x	27.1x	23x
FCF Yield	5.68%	5.69%	4.28%	5.06%	3.95%	3.23%	3.69%	4.35%
Dividend per Share ²	1.828	2.186	2.566	2.787	3.206	3.364	3.816	4.173
Rate of return	2.23%	1.9%	1.74%	1.97%	2%	1.93%	2.19%	2.4%
EPS ²	2.296	3.611	0.543	4.077	4.671	6.266	7.066	8.141
Distribution rate	79.6%	60.5%	473%	68.4%	68.6%	53.7%	54%	51.3%
Net sales ¹	13,144	19,181	19,953	20,616	21,399	22,362	23,951	25,668
EBITDA ¹	3,000	4,943	6,504	6,226	6,027	6,182	6,789	7,549
EBIT ¹	1,478	3,390	5,031	4,794	4,467	4,561	5,101	5,799
Net income ¹	1,301	2,074	313	2,362	2,751	3,668	4,117	4,723
Net Debt ¹	2,157	1,381	852	-7,450	-8,257	-8,995	-10,170	-11,512
Reference price ²	82.03	115.35	147.14	141.34	160.09	173.94	173.94	173.94
Nbr of stocks (in thousands)	5,65,081	5,71,280	5,71,057	5,87,682	5,90,354	5,87,940	-	-
Announcement Date	21/05/21	20/05/22	12/05/23	17/05/24	16/05/25	-	-	-

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.($)
COMPAGNIE FINANCIERE RICHEMONT	27.76x	4.17x	15.09x	1.93%	12TCr
TITAN COMPANY LIMITED	75.77x	5.26x	49.42x	0.35%	4.1TCr
CHOW TAI FOOK JEWELLERY GROUP LIMITED	15.83x	1.57x	8.27x	5.21%	1.76TCr
LAOPU GOLD CO., LTD.	23.67x	4.28x	17.81x	2.59%	1.67TCr
PANDORA A/S	9.22x	1.61x	5.51x	3.79%	639.41Cr
BEIJING CAISHIKOU DEPARTMENT STORE CO.,LTD.	20.75x	-	-	2.86%	285.06Cr
LAO FENG XIANG CO., LTD.	14.68x	0.27x	4.65x	3.07%	274.9Cr
CHINA NATIONAL GOLD GROUP GOLD JEWELLERY CO.,LTD.	18.6x	-	-	3.89%	262.39Cr
CHOW TAI SENG JEWELLERY CO., LTD.	12.28x	1.21x	8.24x	6.21%	194.83Cr
DR CORPORATION LIMITED	94.24x	-	-	0.53%	185.64Cr
Average	31.28x	2.62x	15.57x	3.04%	2.15TCr
Weighted average by Cap.	35.13x	4.02x	21.01x	2.08%