Company Valuation: COMPAGNIE FINANCIERE RICHEMONT

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 65,897 84,028 83,061 94,508 88,078 1,07,886 - -
Change - 27.51% -1.15% 13.78% -6.8% 22.49% - -
Enterprise Value (EV) 1 67,278 84,880 75,611 86,251 79,582 98,677 97,634 95,961
Change - 26.16% -10.92% 14.07% -7.73% 23.99% -1.06% -1.71%
P/E 31.9x 271x 34.7x 34.3x 25.4x 24.4x 21.3x 18.9x
PBR 3.02x 4.04x 3.99x 4.27x 3.67x 4.16x 3.81x 3.49x
PEG - -3.2x 0x 2.4x 1x 0.9x 1.5x 1.5x
Capitalization / Revenue 3.44x 4.21x 4.03x 4.42x 3.93x 4.28x 3.98x 3.71x
EV / Revenue 3.51x 4.25x 3.67x 4.03x 3.55x 3.91x 3.6x 3.3x
EV / EBITDA 13.6x 13.1x 12.1x 14.3x 13x 13.8x 12.2x 10.9x
EV / EBIT 19.8x 16.9x 15.8x 19.3x 17.7x 17.9x 15.5x 13.6x
EV / FCF 17.6x 23.4x 19.8x 25.3x 20.3x 28.7x 21.4x 18.9x
FCF Yield 5.69% 4.28% 5.06% 3.95% 4.92% 3.49% 4.68% 5.29%
Dividend per Share 2 2.186 2.566 2.787 3.206 3.621 4.314 4.815 5.329
Rate of return 1.9% 1.74% 1.97% 2% 2.42% 2.35% 2.63% 2.91%
EPS 2 3.611 0.543 4.077 4.671 5.909 7.516 8.62 9.682
Distribution rate 60.5% 473% 68.4% 68.6% 61.3% 57.4% 55.9% 55%
Net sales 1 19,181 19,953 20,616 21,399 22,420 25,206 27,104 29,042
EBITDA 1 4,943 6,504 6,226 6,027 6,101 7,169 8,023 8,813
EBIT 1 3,390 5,031 4,794 4,467 4,492 5,521 6,286 7,039
Net income 1 2,074 313 2,362 2,751 3,484 4,395 5,056 5,637
Net Debt 1 1,381 852 -7,450 -8,257 -8,496 -9,209 -10,252 -11,925
Reference price 2 115.35 147.14 141.34 160.09 149.81 183.37 183.37 183.37
Nbr of stocks (in thousands) 5,71,280 5,71,057 5,87,682 5,90,354 5,87,940 5,88,340 - -
Announcement Date 20/05/22 12/05/23 17/05/24 16/05/25 22/05/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
24.4x3.91x13.76x2.35% 12TCr
69.72x4.96x46.35x0.37% 4.64TCr
10.82x1.24x7.99x6.72% 1.45TCr
12.41x2.09x6.72x2.57% 871.18Cr
7.89x1.72x6.09x9.64% 831.5Cr
10.95x0.17x2.62x5.46% 209.62Cr
21.36x - - - 192.44Cr
10x1.22x6.16x7.73% 170.09Cr
10.53x - - 5.62% 167.06Cr
508.77x4.21x31.13x - 141.89Cr
Average 68.68x 2.44x 15.10x 5.06% 2.11TCr
Weighted average by Cap. 35.14x 3.74x 19.98x 2.62%

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

  1. Stock Market
  2. Stocks
  3. CFR Stock
  4. Valuation COMPAGNIE FINANCIERE RICHEMONT
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!