Valuation Hermès International

Equities

Market Closed - Euronext Paris Other stock markets 09:25:00 10/07/2025 pm IST			Pre-market 11:11:14 am
2,474.00 ^EUR	+1.64%		2,466.00	-0.32%

11/07	Jane Birkin's original Birkin bag sells for $10 million at auction	RE
10/07	Original Birkin bag sells at auction for record $10 million	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	2,59,367	-	-
Change	-	74.7%	-6.02%	32.79%	21.23%	6.65%	-	-
Enterprise Value (EV) ¹	87,290	1,54,062	1,41,867	1,92,025	2,33,716	2,47,074	2,44,619	2,41,880
Change	-	76.49%	-7.92%	35.36%	21.71%	5.72%	-0.99%	-1.12%
P/E ratio	66.6x	65.9x	45x	46.7x	52.9x	55.9x	47.9x	42.6x
PBR	12.6x	17.3x	12.1x	13.2x	14.1x	13.6x	11.6x	9.88x
PEG	-	0.9x	1.2x	1.7x	7.91x	57.43x	2.9x	3.4x
Capitalization / Revenue	14.4x	17.9x	13x	14.9x	16x	15.7x	14.3x	13x
EV / Revenue	13.7x	17.2x	12.2x	14.3x	15.4x	15x	13.5x	12.1x
EV / EBITDA	38.8x	40.1x	26.7x	29.9x	33.4x	33.6x	30x	26.7x
EV / EBIT	44.1x	43.6x	30.2x	34x	38x	37.6x	33.4x	29.6x
EV / FCF	73.1x	53.6x	38.7x	55.4x	57.4x	60.2x	50.5x	44.3x
FCF Yield	1.37%	1.86%	2.58%	1.81%	1.74%	1.66%	1.98%	2.26%
Dividend per Share ²	4.55	8	13	25	16	19.8	23.39	26.21
Rate of return	0.52%	0.52%	0.9%	1.3%	0.69%	0.8%	0.95%	1.06%
EPS ²	13.21	23.3	32.09	41.12	43.87	44.3	51.61	58.04
Distribution rate	34.4%	34.3%	40.5%	60.8%	36.5%	44.7%	45.3%	45.2%
Net sales ¹	6,390	8,982	11,602	13,427	15,170	16,477	18,111	19,995
EBITDA ¹	2,252	3,842	5,304	6,422	6,994	7,362	8,162	9,067
EBIT ¹	1,981	3,530	4,697	5,650	6,150	6,580	7,314	8,161
Net income ¹	1,390	2,445	3,367	4,311	4,603	4,665	5,425	6,114
Net Debt ¹	-4,717	-6,671	-9,188	-8,565	-9,468	-12,292	-14,748	-17,486
Reference price ²	879.60	1,536.00	1,445.00	1,918.80	2,322.00	2,474.00	2,474.00	2,474.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
HERMÈS INTERNATIONAL	55.85x	15x	33.56x	0.8%	30TCr
SAFARI INDUSTRIES (INDIA) LIMITED	55x	5.07x	34.52x	0.15%	127.1Cr
V.I.P. INDUSTRIES LIMITED	-166.2x	2.96x	50.44x	0.41%	74Cr
ANHUI KORRUN CO., LTD.	12.27x	-	-	1.84%	67Cr
WW HOLDING INC.	6.92x	-	-	-	20Cr
Average	-7.23x	7.67x	39.51x	0.8%	6.12TCr
Weighted average by Cap.	55.18x	14.92x	33.61x	0.8%