|
Market Closed -
London S.E.
09:00:00 07/10/2026 pm IST
|
After hours 01:29:57 am | |||
| 374.30 EUR | +0.22% |
|
375.78 | +0.39% |
| 06/10 | Global markets live: Google, Nvidia, AstraZeneca, SpaceX, Paramount Skydance… |  |
| 06/10 | Stocks Are Testing the Bond Market | |
Company Valuation: L'Oréal
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,32,521 | 1,78,538 | 2,40,974 | 1,82,877 | 1,95,473 | 1,99,326 | - | - |
| Change | - | -23.22% | 34.97% | -24.11% | 6.89% | 1.97% | - | - |
| Enterprise Value (EV) 1 | 2,31,489 | 1,81,571 | 2,45,378 | 1,87,319 | 1,97,524 | 2,07,644 | 2,04,883 | 2,01,657 |
| Change | - | -21.56% | 35.14% | -23.66% | 5.45% | 5.12% | -1.33% | -1.57% |
| P/E | 50.8x | 31.4x | 39.1x | 28.6x | 32x | 28.7x | 25.7x | 23.5x |
| PBR | 9.9x | 6.57x | 8.32x | 5.52x | 5.6x | 5.32x | 4.86x | 4.44x |
| PEG | - | 1.1x | 4.56x | 7.66x | -7.5x | 2.1x | 2.2x | 2.48x |
| Capitalization / Revenue | 7.2x | 4.67x | 5.85x | 4.21x | 4.44x | 4.24x | 3.99x | 3.76x |
| EV / Revenue | 7.17x | 4.75x | 5.96x | 4.31x | 4.48x | 4.42x | 4.1x | 3.81x |
| EV / EBITDA | 29.1x | 20.2x | 24.9x | 17.8x | 18.4x | 18.2x | 16.8x | 15.4x |
| EV / EBIT | 37.6x | 24.3x | 30.1x | 21.6x | 22.2x | 21.6x | 19.7x | 18.1x |
| EV / FCF | 40.9x | 36.7x | 40x | 28.1x | 27.6x | 28.7x | 25.5x | 23.4x |
| FCF Yield | 2.44% | 2.72% | 2.5% | 3.55% | 3.63% | 3.48% | 3.92% | 4.28% |
| Dividend per Share 2 | 4.8 | 6 | 6.6 | 6.667 | 7.2 | 7.768 | 8.382 | 9.052 |
| Rate of return | 1.15% | 1.8% | 1.46% | 1.95% | 1.96% | 2.07% | 2.24% | 2.42% |
| EPS 2 | 8.21 | 10.61 | 11.52 | 11.95 | 11.44 | 13.04 | 14.54 | 15.92 |
| Distribution rate | 58.5% | 56.6% | 57.3% | 55.8% | 62.9% | 59.6% | 57.6% | 56.9% |
| Net sales 1 | 32,288 | 38,261 | 41,182 | 43,487 | 44,052 | 47,025 | 49,979 | 52,991 |
| EBITDA 1 | 7,941 | 8,993 | 9,858 | 10,543 | 10,709 | 11,393 | 12,228 | 13,068 |
| EBIT 1 | 6,160 | 7,457 | 8,143 | 8,688 | 8,892 | 9,595 | 10,393 | 11,129 |
| Net income 1 | 4,597 | 5,707 | 6,184 | 6,409 | 6,127 | 6,992 | 7,764 | 8,442 |
| Net Debt 1 | -1,033 | 3,033 | 4,404 | 4,443 | 2,051 | 8,319 | 5,558 | 2,331 |
| Reference price 2 | 416.95 | 333.60 | 450.65 | 341.85 | 366.60 | 374.40 | 374.40 | 374.40 |
| Nbr of stocks (in thousands) | 5,57,672 | 5,35,187 | 5,34,725 | 5,34,962 | 5,33,205 | 5,32,387 | - | - |
| Announcement Date | 09/02/22 | 09/02/23 | 08/02/24 | 06/02/25 | 12/02/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.81x | 4.15x | 15.22x | 2.96% | 34TCr | |
| 28.65x | 4.41x | 18.19x | 2.08% | 22TCr | |
| 17.95x | 2.7x | 11.93x | 3.52% | 13TCr | |
| 24.06x | 3.55x | 14.95x | 2.44% | 6.96TCr | |
| 39.35x | 6.33x | 27.47x | 2.38% | 4.62TCr | |
| 51.37x | 7.25x | 27.97x | 0.3% | 4.53TCr | |
| 18.53x | 2.62x | 10.93x | 4.8% | 3.38TCr | |
| 32.09x | 2.43x | 13.53x | 1.67% | 3.38TCr | |
| 14.51x | 2.36x | 10.91x | 5.33% | 3.22TCr | |
| Average | 27.59x | 3.98x | 16.79x | 2.83% | 10.67TCr | |
| Weighted average by Cap. | 25.29x | 4.05x | 16.28x | 2.74% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- OR Stock
- 0NZM Stock
- Valuation L'Oréal
Select your edition
All financial news and data tailored to specific country editions
