Valuation EssilorLuxottica London S.E.

Stocks

Real-time Estimate Tradegate 07:34:50 04/09/2026 pm IST			5-day change	1st Jan Change
149.58 ^EUR	-2.83%		-7.88%	-44.48%

11:31am	One year after its founder's death, Armani faces challenge of 'inevitable evolution'	RE
04/09	Consumer Cos Up on Rate Hopes - Consumer Roundup	DJ

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	70,295	-	-
Change	-	-8.92%	8.94%	31.01%	16.39%	-43.75%	-	-
Enterprise Value (EV) ¹	92,306	82,299	87,821	1,18,347	1,35,826	80,128	79,123	77,863
Change	-	-10.84%	6.71%	34.76%	14.77%	-41.01%	-1.25%	-1.59%
P/E	57.1x	35x	35.7x	45.9x	54.2x	27.1x	23.9x	20.8x
PBR	2.34x	2.01x	2.1x	2.68x	3.22x	1.75x	1.69x	1.64x
PEG	-	0.7x	6.9x	46.63x	-18.54x	2x	1.8x	1.4x
Capitalization / Revenue	4.17x	3.07x	3.23x	4.05x	4.39x	2.32x	2.13x	1.97x
EV / Revenue	4.66x	3.36x	3.46x	4.46x	4.77x	2.64x	2.4x	2.18x
EV / EBITDA	16.8x	11.6x	12.3x	15.8x	20.9x	10.7x	9.81x	8.87x
EV / EBIT	30.5x	20x	21x	26.8x	30.5x	16.6x	14.9x	13.2x
EV / FCF	33.1x	36.4x	26.4x	49.3x	48.6x	20.8x	19.3x	17.2x
FCF Yield	3.02%	2.75%	3.79%	2.03%	2.06%	4.81%	5.17%	5.81%
Dividend per Share ²	2.51	3.23	3.95	3.95	4	4.102	4.528	4.995
Rate of return	1.34%	1.91%	2.18%	1.68%	1.48%	2.68%	2.96%	3.27%
EPS ²	3.28	4.83	5.08	5.13	4.98	5.652	6.412	7.366
Distribution rate	76.5%	66.9%	77.8%	77%	80.3%	72.6%	70.6%	67.8%
Net sales ¹	19,820	24,494	25,395	26,508	28,491	30,327	33,026	35,765
EBITDA ¹	5,488	7,085	7,150	7,512	6,492	7,493	8,065	8,777
EBIT ¹	3,027	4,115	4,178	4,414	4,459	4,832	5,305	5,881
Net income ¹	1,463	2,152	2,289	2,359	2,315	2,717	3,065	3,537
Net Debt ¹	9,698	7,063	5,859	10,970	10,850	9,833	8,828	7,568
Reference price ²	187.24	169.20	181.60	235.60	269.90	152.95	152.95	152.95
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

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.($)
ESSILORLUXOTTICA	27.06x	2.64x	10.69x	2.68%	8.17TCr
ALCON INC.	43.01x	3.36x	12.49x	0.51%	3.47TCr
THE COOPER COMPANIES, INC.	34.17x	3.69x	11.83x	-.--%	1.38TCr
LENSKART SOLUTIONS LIMITED	130.76x	9.96x	47.77x	-.--%	1.24TCr
SHANGHAI CONANT OPTICAL CO., LTD.	25.92x	6.54x	18.72x	1.07%	259.57Cr
AUTEK CHINA INC.	22x	4.23x	12.09x	1.59%	145.09Cr
SPYGLASS PHARMA, INC.	-11.43x	-	-	-	97Cr
PEGAVISION CORPORATION	14.45x	2.98x	7.66x	2.96%	92Cr
MENICON CO., LTD.	20.38x	1.4x	8.1x	1.53%	91Cr
Average	34.03x	4.35x	16.17x	1.29%	1.66TCr
Weighted average by Cap.	39.57x	3.60x	14.43x	1.66%