Valuation EssilorLuxottica

Equities

Market Closed - Euronext Paris Other stock markets 09:25:00 15/05/2026 pm IST			5-day change	1st Jan Change
173.25 ^EUR	+0.03%		+1.08%	-35.81%

15/05	Less is more: Marc Jacobs sale shows LVMH cutting complexity as downturn drags on	RE
14/05	MPS-Mediobanca Takeover: Nattino's PC and Phone Seized	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	82,608	75,236	81,962	1,07,377	1,24,976	79,697	-	-
Change	-	-8.92%	8.94%	31.01%	16.39%	-36.23%	-	-
Enterprise Value (EV) ¹	92,306	82,299	87,821	1,18,347	1,35,826	89,633	88,793	87,721
Change	-	-10.84%	6.71%	34.76%	14.77%	-34.01%	-0.94%	-1.21%
P/E ratio	57.1x	35x	35.7x	45.9x	54.2x	30.2x	25.6x	22.3x
PBR	2.34x	2.01x	2.1x	2.68x	3.22x	1.98x	1.91x	1.85x
PEG	-	0.7x	6.9x	46.63x	-18.54x	2x	1.4x	1.5x
Capitalization / Revenue	4.17x	3.07x	3.23x	4.05x	4.39x	2.56x	2.31x	2.13x
EV / Revenue	4.66x	3.36x	3.46x	4.46x	4.77x	2.88x	2.57x	2.35x
EV / EBITDA	16.8x	11.6x	12.3x	15.8x	20.9x	12.2x	10.8x	9.89x
EV / EBIT	30.5x	20x	21x	26.8x	30.5x	18.5x	16.2x	14.5x
EV / FCF	33.1x	36.4x	26.4x	49.3x	48.6x	23.5x	21x	18.8x
FCF Yield	3.02%	2.75%	3.79%	2.03%	2.06%	4.26%	4.75%	5.33%
Dividend per Share ²	2.51	3.23	3.95	3.95	4	4.203	4.708	4.743
Rate of return	1.34%	1.91%	2.18%	1.68%	1.48%	2.43%	2.72%	2.74%
EPS ²	3.28	4.83	5.08	5.13	4.98	5.743	6.77	7.786
Distribution rate	76.5%	66.9%	77.8%	77%	80.3%	73.2%	69.5%	60.9%
Net sales ¹	19,820	24,494	25,395	26,508	28,491	31,087	34,506	37,408
EBITDA ¹	5,488	7,085	7,150	7,512	6,492	7,347	8,216	8,869
EBIT ¹	3,027	4,115	4,178	4,414	4,459	4,837	5,497	6,070
Net income ¹	1,463	2,152	2,289	2,359	2,315	2,678	3,131	3,611
Net Debt ¹	9,698	7,063	5,859	10,970	10,850	9,935	9,096	8,024
Reference price ²	187.24	169.20	181.60	235.60	269.90	173.25	173.25	173.25
Nbr of stocks (in thousands)	4,41,185	4,44,659	4,51,334	4,55,759	4,63,045	4,60,014	-	-
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	30.17x	2.88x	12.2x	2.43%	9.26TCr
ALCON INC.	29.71x	3.04x	11.57x	0.54%	3.13TCr
THE COOPER COMPANIES, INC.	18.46x	3.14x	10.01x	-.--%	1.16TCr
LENSKART SOLUTIONS LIMITED	177.62x	8.95x	45.83x	-	849.28Cr
SHANGHAI CONANT OPTICAL CO., LTD.	27.54x	6.89x	19.54x	1.03%	275.54Cr
AUTEK CHINA INC.	17.62x	5.25x	14.2x	1.49%	174.84Cr
MINGYUE OPTICAL LENS CO.,LTD.	33.66x	7.13x	21.89x	1.55%	111.32Cr
SPYGLASS PHARMA, INC.	-9.95x	-	-	-	78Cr
MENICON CO., LTD.	17.88x	1.2x	7.62x	1.84%	73Cr
PEGAVISION CORPORATION	12.45x	2.38x	6.3x	3.45%	73Cr
Average	35.52x	4.54x	16.57x	1.54%	1.52TCr
Weighted average by Cap.	36.91x	3.40x	13.97x	1.77%