Valuation Kering

Equities

Real-time Euronext Paris Other stock markets 07:23:23 15/04/2026 pm IST			5-day change	1st Jan Change
255.45 ^EUR	-8.77%		-8.04%	-15.30%

06:23pm	Kering shares tumble following further disappointment at Gucci
05:45pm	Hermes Sales Growth Slows as Iran War Hits Luxury Recovery -- 2nd Update	DJ

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	34,334	34,334	-
Change	-	17.79%	-33.56%	-16.49%	-39.83%	17.56%	0%	-
Enterprise Value (EV) ¹	80,337	92,144	60,428	57,041	39,706	44,942	43,749	43,296
Change	-	14.7%	-34.42%	-5.61%	-30.39%	13.19%	-1.69%	-1.04%
P/E ratio	34.6x	27.7x	16.2x	16.4x	25.8x	510x	47.3x	29.9x
PBR	6.28x	6.57x	4.15x	3.22x	1.96x	2.51x	2.27x	2.16x
PEG	-	0.6x	1.1x	-1x	-0.4x	-5.4x	4x	0.5x
Capitalization / Revenue	5.67x	4.96x	2.86x	2.48x	1.7x	2.51x	2.31x	2.17x
EV / Revenue	6.13x	5.22x	2.97x	2.92x	2.31x	3.06x	2.94x	2.74x
EV / EBITDA	17.6x	14.2x	8.33x	8.68x	8.51x	12.2x	11.4x	9.95x
EV / EBIT	25.6x	18.4x	10.8x	12x	15.5x	27.6x	23.1x	18.2x
EV / FCF	38.2x	23.4x	18.8x	28.8x	28.4x	19.5x	20.2x	22.3x
FCF Yield	2.62%	4.28%	5.31%	3.48%	3.53%	5.12%	4.95%	4.49%
Dividend per Share ²	8	12	14	14	6	3	3.7	5.192
Rate of return	1.35%	1.7%	2.94%	3.51%	2.52%	1%	1.32%	1.85%
EPS ²	17.2	25.49	29.31	24.37	9.24	0.59	5.924	9.35
Distribution rate	46.5%	47.1%	47.8%	57.4%	64.9%	508%	62.5%	55.5%
Net sales ¹	13,100	17,645	20,351	19,566	17,194	14,675	14,856	15,797
EBITDA ¹	4,574	6,470	7,255	6,569	4,667	3,675	3,845	4,352
EBIT ¹	3,135	5,017	5,589	4,746	2,554	1,631	1,897	2,379
Net income ¹	2,150	3,176	3,614	2,983	1,133	72	769.4	1,176
Net Debt ¹	6,074	4,670	2,306	8,504	10,500	8,039	9,415	8,962
Reference price ²	594.40	706.90	475.50	399.00	238.25	280.00	280.00	280.00
Nbr of stocks (in thousands)	1,24,937	1,23,744	1,22,233	1,21,646	1,22,587	1,22,620	1,22,620	-
Announcement Date	17/02/21	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.($)
KERING	52.9x	3.03x	12.19x	1.2%	4.05TCr
INDITEX	24.23x	3.6x	12.77x	3.65%	20TCr
FAST RETAILING CO., LTD.	47.37x	5.63x	23.78x	0.76%	14TCr
ROSS STORES, INC.	30.43x	2.81x	19.18x	0.81%	7.19TCr
TAPESTRY, INC.	23.64x	4.09x	16.93x	1.05%	3.05TCr
HENNES & MAURITZ AB	21.1x	1.49x	8.17x	4.24%	3.03TCr
BURLINGTON STORES, INC.	29.49x	1.72x	14.7x	-.--%	2.11TCr
NEXT PLC	18.39x	2.51x	11.24x	4.43%	2.1TCr
LPP SA	17.04x	1.85x	8.32x	3.63%	1.23TCr
THE GAP, INC.	10.31x	0.5x	4.63x	2.73%	910.06Cr
Average	27.49x	2.72x	13.19x	2.25%	5.76TCr
Weighted average by Cap.	32.22x	3.69x	16.05x	2.17%