|
Market Closed -
Other stock markets
|
After hours 01:29:59 am | |||
| 386.95 EUR | -1.79% |
|
386.70 | -0.06% |
| 09:39pm | L'Oréal: China premium turns supportive |  |
| 08:46pm | UBS: L'Oréal's 'Bold' Strategic Moves Starting to Pay Off; Estimates Revised | MT |
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 | 2,09,760 | - | - |
| Change | - | -23.22% | 34.97% | -24.11% | 6.89% | 7.31% | - | - |
| Enterprise Value (EV) 1 | 2,31,489 | 1,81,571 | 2,45,378 | 1,87,319 | 1,97,524 | 2,18,620 | 2,13,946 | 2,10,693 |
| Change | - | -21.56% | 35.14% | -23.66% | 5.45% | 10.68% | -2.14% | -1.52% |
| P/E | 50.8x | 31.4x | 39.1x | 28.6x | 32x | 29.9x | 26.8x | 24.8x |
| PBR | 9.9x | 6.57x | 8.32x | 5.52x | 5.6x | 5.57x | 5.07x | 4.63x |
| PEG | - | 1.1x | 4.56x | 7.66x | -7.5x | 2x | 2.3x | 2.99x |
| Capitalization / Revenue | 7.2x | 4.67x | 5.85x | 4.21x | 4.44x | 4.47x | 4.23x | 4x |
| EV / Revenue | 7.17x | 4.75x | 5.96x | 4.31x | 4.48x | 4.66x | 4.31x | 4.01x |
| EV / EBITDA | 29.1x | 20.2x | 24.9x | 17.8x | 18.4x | 19.2x | 17.6x | 16.3x |
| EV / EBIT | 37.6x | 24.3x | 30.1x | 21.6x | 22.2x | 22.7x | 20.7x | 19.1x |
| EV / FCF | 40.9x | 36.7x | 40x | 28.1x | 27.6x | 32.9x | 26.9x | 24.8x |
| FCF Yield | 2.44% | 2.72% | 2.5% | 3.55% | 3.63% | 3.04% | 3.71% | 4.03% |
| Dividend per Share 2 | 4.8 | 6 | 6.6 | 6.667 | 7.2 | 7.821 | 8.394 | 9 |
| Rate of return | 1.15% | 1.8% | 1.46% | 1.95% | 1.96% | 1.98% | 2.13% | 2.28% |
| EPS 2 | 8.21 | 10.61 | 11.52 | 11.95 | 11.44 | 13.17 | 14.68 | 15.89 |
| Distribution rate | 58.5% | 56.6% | 57.3% | 55.8% | 62.9% | 59.4% | 57.2% | 56.6% |
| Net sales 1 | 32,288 | 38,261 | 41,182 | 43,487 | 44,052 | 46,937 | 49,647 | 52,500 |
| EBITDA 1 | 7,941 | 8,993 | 9,858 | 10,543 | 10,709 | 11,375 | 12,128 | 12,926 |
| EBIT 1 | 6,160 | 7,457 | 8,143 | 8,688 | 8,892 | 9,635 | 10,323 | 11,024 |
| Net income 1 | 4,597 | 5,707 | 6,184 | 6,409 | 6,127 | 7,006 | 7,810 | 8,454 |
| Net Debt 1 | -1,033 | 3,033 | 4,404 | 4,443 | 2,051 | 8,860 | 4,185 | 932.4 |
| Reference price 2 | 416.95 | 333.60 | 450.65 | 341.85 | 366.60 | 394.00 | 394.00 | 394.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 30.39x | 4.62x | 19.06x | 1.94% | 24TCr | |
| 60.06x | 8.39x | 32.46x | 0.26% | 5.25TCr | |
| 32.68x | 1.54x | 11.93x | 1.79% | 841.95Cr | |
| 21.03x | 3.86x | 14.94x | 1.52% | 825.59Cr | |
| 21.24x | 1.6x | 10.35x | 1.2% | 579.53Cr | |
| 43.52x | 2.84x | 14.01x | -.--% | 484.82Cr | |
| 25.74x | 2.55x | 13.29x | 2.55% | 402.15Cr | |
| 15.47x | 1.73x | 9.68x | 2.8% | 358.41Cr | |
| 18.91x | 2.44x | 11.83x | 4.1% | 251.72Cr | |
| -4.94x | 0.93x | 6.33x | -.--% | 236.85Cr | |
| Average | 26.41x | 3.05x | 14.39x | 1.62% | 3.34TCr | |
| Weighted average by Cap. | 34.36x | 4.94x | 20.35x | 1.64% |
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
- Valuation L'Oréal
Select your edition
All financial news and data tailored to specific country editions
