Valuation Hermès International

Equities

Real-time Euronext Paris Other stock markets 02:25:55 05/12/2025 pm IST			5-day change	1st Jan Change
2,117.00 ^EUR	-0.19%		+0.76%	-8.87%

04/12	LVMH Denies Allegations of Misappropriating Hermès Heir's Shares	MT
03/12	LVMH: reaffirms it has never misappropriated Hermes heir's shares	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	92,007	1,60,733	1,51,055	2,00,590	2,43,184	2,22,360	-	-
Change	-	74.7%	-6.02%	32.79%	21.23%	-8.56%	-	-
Enterprise Value (EV) ¹	87,290	1,54,062	1,41,867	1,92,025	2,33,716	2,10,320	2,08,127	2,05,668
Change	-	76.49%	-7.92%	35.36%	21.71%	-10.01%	-1.04%	-1.18%
P/E ratio	66.6x	65.9x	45x	46.7x	52.9x	50.1x	43.9x	39.2x
PBR	12.6x	17.3x	12.1x	13.2x	14.1x	11.7x	10.1x	8.73x
PEG	-	0.9x	1.2x	1.7x	7.91x	-14.31x	3.1x	3.3x
Capitalization / Revenue	14.4x	17.9x	13x	14.9x	16x	13.9x	12.8x	11.7x
EV / Revenue	13.7x	17.2x	12.2x	14.3x	15.4x	13.1x	12x	10.8x
EV / EBITDA	38.8x	40.1x	26.7x	29.9x	33.4x	29.3x	26.8x	24.1x
EV / EBIT	44.1x	43.6x	30.2x	34x	38x	33x	30.2x	27.1x
EV / FCF	73.1x	53.6x	38.7x	55.4x	57.4x	53.5x	45.2x	39.7x
FCF Yield	1.37%	1.86%	2.58%	1.81%	1.74%	1.87%	2.21%	2.52%
Dividend per Share ²	4.55	8	13	25	16	19.67	22.04	23.97
Rate of return	0.52%	0.52%	0.9%	1.3%	0.69%	0.93%	1.04%	1.13%
EPS ²	13.21	23.3	32.09	41.12	43.87	42.33	48.29	54.11
Distribution rate	34.4%	34.3%	40.5%	60.8%	36.5%	46.5%	45.6%	44.3%
Net sales ¹	6,390	8,982	11,602	13,427	15,170	16,004	17,357	18,994
EBITDA ¹	2,252	3,842	5,304	6,422	6,994	7,168	7,753	8,538
EBIT ¹	1,981	3,530	4,697	5,650	6,150	6,366	6,898	7,601
Net income ¹	1,390	2,445	3,367	4,311	4,603	4,442	5,093	5,681
Net Debt ¹	-4,717	-6,671	-9,188	-8,565	-9,468	-12,040	-14,234	-16,692
Reference price ²	879.60	1,536.00	1,445.00	1,918.80	2,322.00	2,121.00	2,121.00	2,121.00
Nbr of stocks (in thousands)	1,04,601	1,04,644	1,04,536	1,04,539	1,04,731	1,04,837	-	-
Announcement Date	19/02/21	18/02/22	17/02/23	09/02/24	14/02/25	-	-	-

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.($)
HERMÈS INTERNATIONAL	50.1x	13.14x	29.34x	0.93%	26TCr
SAFARI INDUSTRIES (INDIA) LIMITED	58.74x	5.46x	36.99x	0.16%	130.37Cr
ANHUI KORRUN CO., LTD.	14.62x	-	-	1.61%	78Cr
V.I.P. INDUSTRIES LIMITED	-22.03x	2.63x	-121.14x	0.25%	55Cr
Average	25.36x	7.08x	-18.27x	0.74%	6.55TCr
Weighted average by Cap.	49.89x	13.08x	29.06x	0.92%