Valuation Kering

Stocks

Market Closed - Euronext Paris 09:25:00 13/08/2026 pm IST			5-day change	1st Jan Change
270.60 ^EUR	-0.79%		-4.82%	-10.10%

13/08	EssilorLuxottica in the doldrums
13/08	EssilorLuxottica on the back foot

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	33,181	-	-
Change	-	-33.56%	-16.49%	-39.83%	26.35%	-10.09%	-	-
Enterprise Value (EV) ¹	92,144	60,428	57,041	39,706	44,942	41,940	41,377	40,704
Change	-	-34.42%	-5.61%	-30.39%	13.19%	-6.68%	-1.34%	-1.63%
P/E	27.7x	16.2x	16.4x	25.8x	510x	50.7x	29.4x	21.4x
PBR	6.57x	4.15x	3.22x	1.96x	2.51x	2.21x	2.1x	1.96x
PEG	-	1.1x	-1x	-0.4x	-5.4x	0x	0.4x	0.6x
Capitalization / Revenue	4.96x	2.86x	2.48x	1.7x	2.51x	2.25x	2.11x	1.97x
EV / Revenue	5.22x	2.97x	2.92x	2.31x	3.06x	2.84x	2.64x	2.42x
EV / EBITDA	14.2x	8.33x	8.68x	8.51x	12.2x	10.9x	9.77x	8.46x
EV / EBIT	18.4x	10.8x	12x	15.5x	27.6x	22.3x	17.6x	14.1x
EV / FCF	23.4x	18.8x	28.8x	28.4x	19.5x	21.9x	23.9x	21.6x
FCF Yield	4.28%	5.31%	3.48%	3.53%	5.12%	4.56%	4.19%	4.63%
Dividend per Share ²	12	14	14	6	3	3.41	4.957	6.577
Rate of return	1.7%	2.94%	3.51%	2.52%	1%	1.26%	1.83%	2.43%
EPS ²	25.49	29.31	24.37	9.24	0.59	5.337	9.215	12.63
Distribution rate	47.1%	47.8%	57.4%	64.9%	508%	63.9%	53.8%	52.1%
Net sales ¹	17,645	20,351	19,566	17,194	14,675	14,775	15,693	16,804
EBITDA ¹	6,470	7,255	6,569	4,667	3,675	3,833	4,234	4,811
EBIT ¹	5,017	5,589	4,746	2,554	1,631	1,880	2,355	2,885
Net income ¹	3,176	3,614	2,983	1,133	72	646.5	1,152	1,543
Net Debt ¹	4,670	2,306	8,504	10,500	8,039	8,759	8,197	7,524
Reference price ²	706.90	475.50	399.00	238.25	301.00	270.60	270.60	270.60
Nbr of stocks (in thousands)	1,23,744	1,22,233	1,21,646	1,22,587	1,22,601	1,22,618	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
KERING	51.1x	2.86x	11.01x	1.25%	3.86TCr
INDITEX	26.59x	4.1x	14.51x	3.35%	21TCr
FAST RETAILING CO., LTD.	47.29x	5.82x	24.23x	0.78%	15TCr
ROSS STORES, INC.	31.76x	3.03x	20.27x	0.72%	7.96TCr
TAPESTRY, INC.	22.54x	4.06x	16.22x	1.04%	3.11TCr
HENNES & MAURITZ AB	22.44x	1.49x	8.46x	4.19%	2.91TCr
NEXT PLC	18.94x	2.62x	11.73x	2.21%	2.36TCr
BURLINGTON STORES, INC.	30.55x	1.78x	15.09x	-.--%	2.2TCr
LPP SA	15.64x	1.85x	7.84x	4.14%	1.11TCr
THE GAP, INC.	7.45x	0.39x	3.65x	3.39%	728.96Cr
Average	27.43x	2.80x	13.30x	2.11%	6.01TCr
Weighted average by Cap.	33.03x	3.95x	16.93x	1.99%