Valuation Hermès International

Equities

Real-time Euronext Paris Other stock markets 08:41:54 09/03/2026 pm IST			5-day change	1st Jan Change
1,900.00 ^EUR	-0.29%		-3.51%	-10.56%

07/03	Hermes shows biker looks in dusky colours for fall/winter collection in Paris	RE
02/03	Global brands shut Middle East stores as conflict causes chaos	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	1,99,768	1,99,768	-
Change	-	74.7%	-6.02%	32.79%	21.23%	-17.85%	0%	-
Enterprise Value (EV) ¹	87,290	1,54,062	1,41,867	1,92,025	2,33,716	2,12,572	1,86,005	1,83,507
Change	-	76.49%	-7.92%	35.36%	21.71%	-9.05%	-1.01%	-1.34%
P/E ratio	66.6x	65.9x	45x	46.7x	52.9x	49.3x	40.9x	35.5x
PBR	12.6x	17.3x	12.1x	13.2x	14.1x	10.5x	9.24x	7.94x
PEG	-	0.9x	1.2x	1.7x	7.91x	-27.03x	3.9x	2.3x
Capitalization / Revenue	14.4x	17.9x	13x	14.9x	16x	13.9x	11.6x	10.6x
EV / Revenue	13.7x	17.2x	12.2x	14.3x	15.4x	13.3x	10.8x	9.7x
EV / EBITDA	38.8x	40.1x	26.7x	29.9x	33.4x	28.4x	23.7x	21.3x
EV / EBIT	44.1x	43.6x	30.2x	34x	38x	32.4x	26.6x	23.9x
EV / FCF	73.1x	53.6x	38.7x	55.4x	57.4x	50.5x	42.5x	36.1x
FCF Yield	1.37%	1.86%	2.58%	1.81%	1.74%	1.98%	2.36%	2.77%
Dividend per Share ²	4.55	8	13	25	16	19	21.56	23.2
Rate of return	0.52%	0.52%	0.9%	1.3%	0.69%	0.9%	1.13%	1.22%
EPS ²	13.21	23.3	32.09	41.12	43.87	43.07	46.64	53.72
Distribution rate	34.4%	34.3%	40.5%	60.8%	36.5%	44.1%	46.2%	43.2%
Net sales ¹	6,390	8,982	11,602	13,427	15,170	16,002	17,250	18,916
EBITDA ¹	2,252	3,842	5,304	6,422	6,994	7,495	7,852	8,611
EBIT ¹	1,981	3,530	4,697	5,650	6,150	6,569	7,000	7,665
Net income ¹	1,390	2,445	3,367	4,311	4,603	4,524	4,933	5,638
Net Debt ¹	-4,717	-6,671	-9,188	-8,565	-9,468	-9,893	-13,763	-16,261
Reference price ²	879.60	1,536.00	1,445.00	1,918.80	2,322.00	1,905.50	1,905.50	1,905.50
Nbr of stocks (in thousands)	1,04,601	1,04,644	1,04,536	1,04,539	1,04,731	1,04,837	1,04,837	-
Announcement Date	19/02/21	18/02/22	17/02/23	09/02/24	14/02/25	12/02/26	-	-

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.($)
HERMÈS INTERNATIONAL	45.1x	11.76x	26.25x	1.01%	23TCr
SAFARI INDUSTRIES (INDIA) LIMITED	45.82x	3.8x	27.91x	0.19%	90Cr
ANHUI KORRUN CO., LTD.	12.91x	-	-	1.86%	70Cr
V.I.P. INDUSTRIES LIMITED	-25.16x	-	-	-.--%	57Cr
Average	19.67x	7.78x	27.08x	0.77%	5.85TCr
Weighted average by Cap.	44.84x	11.73x	26.25x	1.01%