Market Closed -
Euronext Paris
09:05:15 26/04/2024 pm IST
|
5-day change
|
1st Jan Change
|
435.6
EUR
|
+1.51%
|
|
-2.09%
|
-3.33%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,47,336
|
1,74,003
|
2,32,521
|
1,78,538
|
2,40,974
|
2,32,953
|
-
|
-
|
Enterprise Value (EV)
1 |
1,42,900
|
1,68,462
|
2,31,489
|
1,81,571
|
2,45,378
|
2,34,841
|
2,31,847
|
2,28,027
|
P/E ratio
|
39.6
x
|
49
x
|
50.8
x
|
31.4
x
|
39.1
x
|
34.4
x
|
31.6
x
|
29.1
x
|
Yield
|
1.61%
|
1.29%
|
1.15%
|
1.8%
|
1.46%
|
1.61%
|
1.75%
|
1.91%
|
Capitalization / Revenue
|
4.93
x
|
6.22
x
|
7.2
x
|
4.67
x
|
5.85
x
|
5.26
x
|
4.92
x
|
4.61
x
|
EV / Revenue
|
4.78
x
|
6.02
x
|
7.17
x
|
4.75
x
|
5.96
x
|
5.3
x
|
4.9
x
|
4.52
x
|
EV / EBITDA
|
19
x
|
23.3
x
|
29.1
x
|
20.2
x
|
24.9
x
|
22.3
x
|
20.3
x
|
18.5
x
|
EV / FCF
|
28.4
x
|
30.7
x
|
40.9
x
|
36.7
x
|
40
x
|
33.8
x
|
30.7
x
|
27.8
x
|
FCF Yield
|
3.52%
|
3.25%
|
2.44%
|
2.72%
|
2.5%
|
2.96%
|
3.25%
|
3.59%
|
Price to Book
|
5.05
x
|
6.02
x
|
9.9
x
|
6.57
x
|
8.32
x
|
7.43
x
|
6.72
x
|
6.03
x
|
Nbr of stocks (in thousands)
|
5,58,089
|
5,59,857
|
5,57,672
|
5,35,187
|
5,34,725
|
5,34,725
|
-
|
-
|
Reference price
2 |
264.0
|
310.8
|
417.0
|
333.6
|
450.6
|
435.6
|
435.6
|
435.6
|
Announcement Date
|
06/02/20
|
11/02/21
|
09/02/22
|
09/02/23
|
08/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
29,874
|
27,992
|
32,288
|
38,261
|
41,182
|
44,304
|
47,308
|
50,486
|
EBITDA
1 |
7,506
|
7,237
|
7,941
|
8,993
|
9,858
|
10,540
|
11,404
|
12,305
|
EBIT
1 |
5,548
|
5,209
|
6,160
|
7,457
|
8,143
|
8,866
|
9,663
|
10,434
|
Operating Margin
|
18.57%
|
18.61%
|
19.08%
|
19.49%
|
19.77%
|
20.01%
|
20.43%
|
20.67%
|
Earnings before Tax (EBT)
1 |
5,411
|
4,776
|
6,047
|
7,611
|
8,001
|
8,841
|
9,647
|
10,330
|
Net income
1 |
3,750
|
3,563
|
4,597
|
5,707
|
6,184
|
6,780
|
7,349
|
7,922
|
Net margin
|
12.55%
|
12.73%
|
14.24%
|
14.92%
|
15.02%
|
15.3%
|
15.53%
|
15.69%
|
EPS
2 |
6.660
|
6.340
|
8.210
|
10.61
|
11.52
|
12.68
|
13.80
|
14.96
|
Free Cash Flow
1 |
5,032
|
5,481
|
5,653
|
4,944
|
6,129
|
6,949
|
7,546
|
8,197
|
FCF margin
|
16.84%
|
19.58%
|
17.51%
|
12.92%
|
14.88%
|
15.68%
|
15.95%
|
16.24%
|
FCF Conversion (EBITDA)
|
67.04%
|
75.73%
|
71.19%
|
54.98%
|
62.17%
|
65.93%
|
66.16%
|
66.61%
|
FCF Conversion (Net income)
|
134.18%
|
153.81%
|
122.97%
|
86.64%
|
99.11%
|
102.49%
|
102.67%
|
103.47%
|
Dividend per Share
2 |
4.250
|
4.000
|
4.800
|
6.000
|
6.600
|
6.998
|
7.610
|
8.314
|
Announcement Date
|
06/02/20
|
11/02/21
|
09/02/22
|
09/02/23
|
08/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
---|
Net sales
1 |
15,062
|
13,076
|
14,916
|
15,197
|
7,997
|
9,094
|
17,091
|
9,060
|
9,306
|
18,366
|
9,575
|
10,319
|
19,894
|
10,380
|
10,194
|
20,574
|
10,003
|
10,605
|
20,608
|
11,245
|
10,843
|
22,034
|
10,787
|
11,374
|
22,099
|
EBITDA
|
3,694
|
3,145
|
4,092
|
3,898
|
-
|
-
|
4,043
|
-
|
-
|
4,372
|
-
|
-
|
4,621
|
-
|
-
|
5,170
|
-
|
-
|
-
|
-
|
-
|
5,366
|
-
|
-
|
5,263
|
EBIT
|
2,659
|
2,357
|
2,852
|
2,988
|
-
|
-
|
3,172
|
-
|
-
|
3,746
|
-
|
-
|
3,711
|
-
|
-
|
4,259
|
-
|
-
|
3,884
|
-
|
-
|
4,556
|
-
|
-
|
4,264
|
Operating Margin
|
17.65%
|
18.03%
|
19.12%
|
19.66%
|
-
|
-
|
18.56%
|
-
|
-
|
20.39%
|
-
|
-
|
18.66%
|
-
|
-
|
20.7%
|
-
|
-
|
18.85%
|
-
|
-
|
20.68%
|
-
|
-
|
19.29%
|
Earnings before Tax (EBT)
|
2,361
|
-
|
2,490
|
3,022
|
-
|
-
|
3,025
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
1,423
|
-
|
1,741
|
2,363
|
-
|
-
|
2,234
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
9.45%
|
-
|
11.67%
|
15.55%
|
-
|
-
|
13.07%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
2.530
|
3.250
|
-
|
4.210
|
-
|
-
|
4.000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
06/02/20
|
30/07/20
|
11/02/21
|
29/07/21
|
21/10/21
|
09/02/22
|
09/02/22
|
19/04/22
|
28/07/22
|
28/07/22
|
20/10/22
|
09/02/23
|
09/02/23
|
27/04/23
|
27/07/23
|
27/07/23
|
19/10/23
|
08/02/24
|
08/02/24
|
18/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
3,033
|
4,404
|
1,888
|
-
|
-
|
Net Cash position
1 |
4,435
|
5,541
|
1,033
|
-
|
-
|
-
|
1,106
|
4,926
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
0.3373
x
|
0.4467
x
|
0.1791
x
|
-
|
-
|
Free Cash Flow
1 |
5,032
|
5,481
|
5,653
|
4,944
|
6,129
|
6,949
|
7,546
|
8,197
|
ROE (net income / shareholders' equity)
|
15.5%
|
14%
|
17.5%
|
22.5%
|
22%
|
23%
|
22.3%
|
21.5%
|
ROA (Net income/ Total Assets)
|
9.12%
|
9.38%
|
10.6%
|
12.7%
|
12.5%
|
13%
|
13.2%
|
13.3%
|
Assets
1 |
41,134
|
37,997
|
43,312
|
44,929
|
49,354
|
52,127
|
55,665
|
59,453
|
Book Value Per Share
2 |
52.30
|
51.60
|
42.10
|
50.80
|
54.10
|
58.60
|
64.80
|
72.30
|
Cash Flow per Share
2 |
11.10
|
11.50
|
12.00
|
11.70
|
14.20
|
15.90
|
17.20
|
18.50
|
Capex
1 |
1,231
|
972
|
1,075
|
1,334
|
1,476
|
1,755
|
1,818
|
1,922
|
Capex / Sales
|
4.12%
|
3.47%
|
3.33%
|
3.49%
|
3.58%
|
3.96%
|
3.84%
|
3.81%
|
Announcement Date
|
06/02/20
|
11/02/21
|
09/02/22
|
09/02/23
|
08/02/24
|
-
|
-
|
-
|
Last Close Price
435.6
EUR Average target price
446.5
EUR Spread / Average Target +2.50% Consensus |
1st Jan change
|
Capi.
|
---|
| -3.33% | 249B | | +10.09% | 18.86B | | 0.00% | 17.37B | | -1.32% | 10.65B | | -7.73% | 10.26B | | +3.86% | 6.72B | | +9.76% | 5.94B | | -0.06% | 4.55B | | -16.98% | 3.83B | | -6.25% | 3.48B |
Cosmetics & Perfumes
|