Valuation Kering

Equities

Real-time Euronext Paris Other stock markets 02:08:37 09/12/2025 pm IST			5-day change	1st Jan Change
289.55 ^EUR	-0.81%		-1.75%	+21.45%

04/12	Versace, Gucci & Co Under Police Scrutiny in Italy	RE
04/12	Italian police visit fashion firms including Gucci and Prada in labour abuse probe	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	74,262	87,474	58,122	48,537	29,206	35,787	-	-
Change	-	17.79%	-33.56%	-16.49%	-39.83%	22.53%	-	-
Enterprise Value (EV) ¹	80,337	92,144	60,428	57,041	39,706	46,387	44,079	44,370
Change	-	14.7%	-34.42%	-5.61%	-30.39%	16.82%	-4.97%	0.66%
P/E ratio	34.6x	27.7x	16.2x	16.4x	25.8x	50.3x	36.6x	26.3x
PBR	6.28x	6.57x	4.15x	3.22x	1.96x	2.39x	2.27x	2.14x
PEG	-	0.6x	1.1x	-1x	-0.4x	-1.4x	1x	0.7x
Capitalization / Revenue	5.67x	4.96x	2.86x	2.48x	1.7x	2.39x	2.33x	2.17x
EV / Revenue	6.13x	5.22x	2.97x	2.92x	2.31x	3.1x	2.87x	2.69x
EV / EBITDA	17.6x	14.2x	8.33x	8.68x	8.51x	12.3x	10.7x	9.58x
EV / EBIT	25.6x	18.4x	10.8x	12x	15.5x	26.8x	20.8x	16.8x
EV / FCF	38.2x	23.4x	18.8x	28.8x	28.4x	25.4x	24.7x	23x
FCF Yield	2.62%	4.28%	5.31%	3.48%	3.53%	3.94%	4.05%	4.35%
Dividend per Share ²	8	12	14	14	6	3.423	4.395	6.163
Rate of return	1.35%	1.7%	2.94%	3.51%	2.52%	1.17%	1.51%	2.11%
EPS ²	17.2	25.49	29.31	24.37	9.24	5.799	7.971	11.11
Distribution rate	46.5%	47.1%	47.8%	57.4%	64.9%	59%	55.1%	55.5%
Net sales ¹	13,100	17,645	20,351	19,566	17,194	14,948	15,344	16,503
EBITDA ¹	4,574	6,470	7,255	6,569	4,667	3,763	4,111	4,631
EBIT ¹	3,135	5,017	5,589	4,746	2,554	1,728	2,118	2,636
Net income ¹	2,150	3,176	3,614	2,983	1,133	734.3	1,008	1,382
Net Debt ¹	6,074	4,670	2,306	8,504	10,500	10,599	8,292	8,583
Reference price ²	594.40	706.90	475.50	399.00	238.25	291.90	291.90	291.90
Nbr of stocks (in thousands)	1,24,937	1,23,744	1,22,233	1,21,646	1,22,587	1,22,601	-	-
Announcement Date	17/02/21	17/02/22	15/02/23	08/02/24	11/02/25	-	-	-

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.($)
KERING	50.33x	3.1x	12.33x	1.17%	4.16TCr
INDITEX	27.27x	3.96x	14.3x	3.27%	20TCr
FAST RETAILING CO., LTD.	39.19x	4.37x	19.32x	0.93%	11TCr
ROSS STORES, INC.	27.57x	2.44x	17.4x	0.92%	5.8TCr
HENNES & MAURITZ AB	24.23x	1.46x	8.56x	3.99%	2.96TCr
TAPESTRY, INC.	21.48x	3.48x	15.09x	1.31%	2.4TCr
NEXT PLC	19.29x	2.64x	11.9x	4.18%	2.16TCr
BURLINGTON STORES, INC.	27.99x	1.51x	13.77x	-.--%	1.64TCr
THE GAP, INC.	11.88x	0.54x	5.07x	2.55%	949.14Cr
LPP SA	17.45x	1.59x	7.9x	3.92%	855.06Cr
Average	26.67x	2.51x	12.56x	2.22%	5.15TCr
Weighted average by Cap.	30.52x	3.41x	14.88x	2.22%