Valuation EssilorLuxottica

Stocks

Market Closed - Euronext Paris Other stock markets 09:25:00 03/07/2026 pm IST			5-day change	1st Jan Change
172.20 ^EUR	-1.80%		+2.10%	-36.20%

02/07	ESSILORLUXOTTICA : UBS remains its Buy rating	ZD
02/07	ESSILORLUXOTTICA : RBC gives a Buy rating	ZD

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	79,165	-	-
Change	-	-8.92%	8.94%	31.01%	16.39%	-36.66%	-	-
Enterprise Value (EV) ¹	92,306	82,299	87,821	1,18,347	1,35,826	88,962	88,023	86,862
Change	-	-10.84%	6.71%	34.76%	14.77%	-34.5%	-1.06%	-1.32%
P/E	57.1x	35x	35.7x	45.9x	54.2x	30.1x	26.1x	22.7x
PBR	2.34x	2.01x	2.1x	2.68x	3.22x	1.99x	1.92x	1.84x
PEG	-	0.7x	6.9x	46.63x	-18.54x	2x	1.7x	1.5x
Capitalization / Revenue	4.17x	3.07x	3.23x	4.05x	4.39x	2.59x	2.36x	2.17x
EV / Revenue	4.66x	3.36x	3.46x	4.46x	4.77x	2.92x	2.63x	2.38x
EV / EBITDA	16.8x	11.6x	12.3x	15.8x	20.9x	12.3x	11x	10x
EV / EBIT	30.5x	20x	21x	26.8x	30.5x	18.7x	16.6x	14.7x
EV / FCF	33.1x	36.4x	26.4x	49.3x	48.6x	23.4x	21.1x	18.9x
FCF Yield	3.02%	2.75%	3.79%	2.03%	2.06%	4.28%	4.73%	5.28%
Dividend per Share ²	2.51	3.23	3.95	3.95	4	4.102	4.537	5.02
Rate of return	1.34%	1.91%	2.18%	1.68%	1.48%	2.38%	2.63%	2.91%
EPS ²	3.28	4.83	5.08	5.13	4.98	5.728	6.589	7.602
Distribution rate	76.5%	66.9%	77.8%	77%	80.3%	71.6%	68.9%	66%
Net sales ¹	19,820	24,494	25,395	26,508	28,491	30,511	33,502	36,500
EBITDA ¹	5,488	7,085	7,150	7,512	6,492	7,243	7,972	8,684
EBIT ¹	3,027	4,115	4,178	4,414	4,459	4,750	5,315	5,925
Net income ¹	1,463	2,152	2,289	2,359	2,315	2,677	3,056	3,504
Net Debt ¹	9,698	7,063	5,859	10,970	10,850	9,798	8,858	7,697
Reference price ²	187.24	169.20	181.60	235.60	269.90	172.20	172.20	172.20
Nbr of stocks (in thousands)	4,41,185	4,44,659	4,51,334	4,55,759	4,63,045	4,59,725	-	-
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	30.06x	2.92x	12.28x	2.38%	9.06TCr
ALCON INC.	31.7x	3.23x	12.23x	0.52%	3.34TCr
THE COOPER COMPANIES, INC.	36.41x	3.85x	12.35x	-.--%	1.45TCr
LENSKART SOLUTIONS LIMITED	201.75x	10.23x	52.4x	-	973.32Cr
SHANGHAI CONANT OPTICAL CO., LTD.	22.4x	5.5x	15.59x	1.27%	223.58Cr
AUTEK CHINA INC.	12.52x	4.01x	8.26x	2.22%	146.14Cr
PEGAVISION CORPORATION	14.51x	3.02x	7.77x	2.78%	90Cr
MINGYUE OPTICAL LENS CO.,LTD.	25.83x	5.28x	16.2x	2.02%	86Cr
MENICON CO., LTD.	19.04x	1.29x	7.67x	1.68%	78Cr
SPYGLASS PHARMA, INC.	-8.28x	-	-	-	64Cr
Average	38.59x	4.37x	16.08x	1.61%	1.55TCr
Weighted average by Cap.	41.18x	3.59x	14.79x	1.69%