Valuation EssilorLuxottica LIQUIDNET SYSTEMS
Stocks
EI
FR0000121667
Medical Equipment, Supplies & Distribution
|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 122.88 EUR | +12.73% |
|
-.--% | - |
| 29/07 | ESSILORLUXOTTICA : Jefferies reiterates its Buy rating | ZD |
| 29/07 | ESSILORLUXOTTICA : RBC maintains a Buy rating | ZD |
Company Valuation: EssilorLuxottica
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 82,608 | 75,236 | 81,962 | 1,07,377 | 1,24,976 | 77,510 | - | - |
| Change | - | -8.92% | 8.94% | 31.01% | 16.39% | -37.98% | - | - |
| Enterprise Value (EV) 1 | 92,306 | 82,299 | 87,821 | 1,18,347 | 1,35,826 | 87,271 | 86,315 | 85,141 |
| Change | - | -10.84% | 6.71% | 34.76% | 14.77% | -35.75% | -1.1% | -1.36% |
| P/E | 57.1x | 35x | 35.7x | 45.9x | 54.2x | 29.7x | 25.7x | 22x |
| PBR | 2.34x | 2.01x | 2.1x | 2.68x | 3.22x | 1.94x | 1.87x | 1.81x |
| PEG | - | 0.7x | 6.9x | 46.63x | -18.54x | 2.1x | 1.6x | 1.3x |
| Capitalization / Revenue | 4.17x | 3.07x | 3.23x | 4.05x | 4.39x | 2.54x | 2.32x | 2.13x |
| EV / Revenue | 4.66x | 3.36x | 3.46x | 4.46x | 4.77x | 2.86x | 2.59x | 2.34x |
| EV / EBITDA | 16.8x | 11.6x | 12.3x | 15.8x | 20.9x | 12.1x | 10.9x | 9.85x |
| EV / EBIT | 30.5x | 20x | 21x | 26.8x | 30.5x | 18.4x | 16.3x | 14.4x |
| EV / FCF | 33.1x | 36.4x | 26.4x | 49.3x | 48.6x | 23x | 20.8x | 19x |
| FCF Yield | 3.02% | 2.75% | 3.79% | 2.03% | 2.06% | 4.35% | 4.8% | 5.27% |
| Dividend per Share 2 | 2.51 | 3.23 | 3.95 | 3.95 | 4 | 4.08 | 4.505 | 5.021 |
| Rate of return | 1.34% | 1.91% | 2.18% | 1.68% | 1.48% | 2.42% | 2.67% | 2.98% |
| EPS 2 | 3.28 | 4.83 | 5.08 | 5.13 | 4.98 | 5.67 | 6.567 | 7.676 |
| Distribution rate | 76.5% | 66.9% | 77.8% | 77% | 80.3% | 72% | 68.6% | 65.4% |
| Net sales 1 | 19,820 | 24,494 | 25,395 | 26,508 | 28,491 | 30,490 | 33,383 | 36,340 |
| EBITDA 1 | 5,488 | 7,085 | 7,150 | 7,512 | 6,492 | 7,209 | 7,920 | 8,644 |
| EBIT 1 | 3,027 | 4,115 | 4,178 | 4,414 | 4,459 | 4,752 | 5,301 | 5,911 |
| Net income 1 | 1,463 | 2,152 | 2,289 | 2,359 | 2,315 | 2,642 | 3,047 | 3,524 |
| Net Debt 1 | 9,698 | 7,063 | 5,859 | 10,970 | 10,850 | 9,761 | 8,804 | 7,631 |
| Reference price 2 | 187.24 | 169.20 | 181.60 | 235.60 | 269.90 | 168.65 | 168.65 | 168.65 |
| Nbr of stocks (in thousands) | 4,41,185 | 4,44,659 | 4,51,334 | 4,55,759 | 4,63,045 | 4,59,592 | - | - |
| Announcement Date | 11/03/22 | 23/02/23 | 14/02/24 | 12/02/25 | 11/02/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 31.12x | 3.21x | 12.16x | 0.52% | 3.32TCr | |
| 34.51x | 3.7x | 11.86x | -.--% | 1.37TCr | |
| 124.79x | 8.63x | 40.88x | -.--% | 1.04TCr | |
| 18.01x | 4.38x | 12.43x | 1.55% | 180.24Cr | |
| 15.23x | 3.95x | 9x | 1.75% | 143.97Cr | |
| 24.61x | 4.99x | 15.32x | 2.12% | 82Cr | |
| 13.19x | 2.69x | 6.93x | 3.06% | 80Cr | |
| 19.72x | 1.32x | 7.87x | 1.62% | 80Cr | |
| -9x | - | - | - | 70Cr | |
| Average | 30.24x | 4.11x | 14.56x | 1.33% | 706.92Cr | |
| Weighted average by Cap. | 45.50x | 4.26x | 16.68x | 0.44% |
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
- EL Stock
- EI Stock
- Valuation EssilorLuxottica
Select your edition
All financial news and data tailored to specific country editions
