Valuation EssilorLuxottica

Stocks

Market Closed - Euronext Paris Other stock markets 09:25:00 24/07/2026 pm IST			5-day change	1st Jan Change
163.50 ^EUR	+0.99%		-1.92%	-39.42%

24/07	BofA Sticks With Buy on EssilorLuxottica, Downplays Arrival of New AI Glasses
24/07	Delfin: Apollo backs Del Vecchio with €1.1bn loan	AN

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	75,143	-	-
Change	-	-8.92%	8.94%	31.01%	16.39%	-39.87%	-	-
Enterprise Value (EV) ¹	92,306	82,299	87,821	1,18,347	1,35,826	84,904	83,948	82,774
Change	-	-10.84%	6.71%	34.76%	14.77%	-37.49%	-1.13%	-1.4%
P/E	57.1x	35x	35.7x	45.9x	54.2x	28.9x	25x	21.5x
PBR	2.34x	2.01x	2.1x	2.68x	3.22x	1.88x	1.81x	1.75x
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	2.47x	2.25x	2.07x
EV / Revenue	4.66x	3.36x	3.46x	4.46x	4.77x	2.79x	2.52x	2.28x
EV / EBITDA	16.8x	11.6x	12.3x	15.8x	20.9x	11.8x	10.6x	9.58x
EV / EBIT	30.5x	20x	21x	26.8x	30.5x	17.9x	15.8x	14x
EV / FCF	33.1x	36.4x	26.4x	49.3x	48.6x	22.4x	20.3x	18.5x
FCF Yield	3.02%	2.75%	3.79%	2.03%	2.06%	4.47%	4.94%	5.42%
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%	2.5%	2.76%	3.07%
EPS ²	3.28	4.83	5.08	5.13	4.98	5.663	6.538	7.6
Distribution rate	76.5%	66.9%	77.8%	77%	80.3%	72%	68.9%	66.1%
Net sales ¹	19,820	24,494	25,395	26,508	28,491	30,480	33,363	36,299
EBITDA ¹	5,488	7,085	7,150	7,512	6,492	7,208	7,917	8,641
EBIT ¹	3,027	4,115	4,178	4,414	4,459	4,751	5,298	5,897
Net income ¹	1,463	2,152	2,289	2,359	2,315	2,638	3,037	3,504
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	163.50	163.50	163.50
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ESSILORLUXOTTICA	28.87x	2.79x	11.78x	2.5%	8.56TCr
ALCON INC.	31.21x	3.22x	12.19x	0.51%	3.33TCr
THE COOPER COMPANIES, INC.	34.52x	3.7x	11.87x	-.--%	1.37TCr
LENSKART SOLUTIONS LIMITED	210.42x	10.69x	54.73x	-	1TCr
SHANGHAI CONANT OPTICAL CO., LTD.	18.12x	4.41x	12.52x	1.54%	181.34Cr
AUTEK CHINA INC.	14.77x	3.8x	8.66x	1.81%	139.63Cr
MINGYUE OPTICAL LENS CO.,LTD.	24.1x	4.87x	14.95x	2.16%	80Cr
PEGAVISION CORPORATION	12.94x	2.63x	6.77x	3.12%	79Cr
MENICON CO., LTD.	18.71x	1.27x	7.57x	1.71%	76Cr
SPYGLASS PHARMA, INC.	-8.86x	-	-	-	69Cr
Average	38.48x	4.15x	15.67x	1.67%	1.49TCr
Weighted average by Cap.	41.56x	3.54x	14.74x	1.75%