Valuation Kering Berne S.E.

Stocks

Delayed Berne S.E. Other stock markets			5-day change	1st Jan Change
- ^CHF	-.--%		-.--%	-

01:03pm	MLCC Prices Surge as AI Supply Chain Faces New Bottleneck
30/06	A Prolific Quarter for the CAC 40

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	87,474	58,122	48,537	29,206	36,903	30,324	-	-
Change	-	-33.56%	-16.49%	-39.83%	26.35%	-17.83%	-	-
Enterprise Value (EV) ¹	92,144	60,428	57,041	39,706	44,942	39,343	38,961	38,258
Change	-	-34.42%	-5.61%	-30.39%	13.19%	-12.46%	-0.97%	-1.81%
P/E	27.7x	16.2x	16.4x	25.8x	510x	41.6x	26.7x	19.6x
PBR	6.57x	4.15x	3.22x	1.96x	2.51x	2.01x	1.9x	1.79x
PEG	-	1.1x	-1x	-0.4x	-5.4x	0x	0.5x	0.5x
Capitalization / Revenue	4.96x	2.86x	2.48x	1.7x	2.51x	2.06x	1.94x	1.81x
EV / Revenue	5.22x	2.97x	2.92x	2.31x	3.06x	2.67x	2.49x	2.28x
EV / EBITDA	14.2x	8.33x	8.68x	8.51x	12.2x	10.4x	9.05x	7.84x
EV / EBIT	18.4x	10.8x	12x	15.5x	27.6x	21.3x	16.9x	13.4x
EV / FCF	23.4x	18.8x	28.8x	28.4x	19.5x	15.5x	18.1x	17.6x
FCF Yield	4.28%	5.31%	3.48%	3.53%	5.12%	6.45%	5.52%	5.67%
Dividend per Share ²	12	14	14	6	3	3.61	5.154	6.918
Rate of return	1.7%	2.94%	3.51%	2.52%	1%	1.46%	2.08%	2.8%
EPS ²	25.49	29.31	24.37	9.24	0.59	5.949	9.26	12.64
Distribution rate	47.1%	47.8%	57.4%	64.9%	508%	60.7%	55.7%	54.7%
Net sales ¹	17,645	20,351	19,566	17,194	14,675	14,739	15,662	16,749
EBITDA ¹	6,470	7,255	6,569	4,667	3,675	3,794	4,304	4,880
EBIT ¹	5,017	5,589	4,746	2,554	1,631	1,850	2,307	2,849
Net income ¹	3,176	3,614	2,983	1,133	72	749.5	1,153	1,519
Net Debt ¹	4,670	2,306	8,504	10,500	8,039	9,019	8,637	7,933
Reference price ²	706.90	475.50	399.00	238.25	301.00	247.30	247.30	247.30
Nbr of stocks (in thousands)	1,23,744	1,22,233	1,21,646	1,22,587	1,22,601	1,22,620	-	-
Announcement Date	17/02/22	15/02/23	08/02/24	11/02/25	10/02/26	-	-	-

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.($)
INDITEX	25.32x	3.9x	13.79x	3.52%	20TCr
FAST RETAILING CO., LTD.	51.07x	6.22x	26x	0.74%	16TCr
ROSS STORES, INC.	27.3x	2.58x	17.3x	0.84%	6.83TCr
TAPESTRY, INC.	21.5x	3.88x	15.51x	1.09%	2.96TCr
HENNES & MAURITZ AB	21.19x	1.43x	8.09x	4.39%	2.75TCr
NEXT PLC	18.34x	2.54x	11.24x	1.96%	2.2TCr
BURLINGTON STORES, INC.	27.36x	1.6x	13.52x	-.--%	1.97TCr
LPP SA	13.01x	1.59x	6.67x	4.99%	903Cr
THE GAP, INC.	6.99x	0.36x	3.35x	3.67%	672.44Cr
Average	23.56x	2.68x	12.83x	2.35%	5.95TCr
Weighted average by Cap.	32.02x	4.06x	17.24x	2.11%