|
Market Closed -
Euronext Paris
09:25:00 21/08/2026 pm IST
|
After hours 01:17:04 am | |||
| 386.60 EUR | +0.21% |
|
385.92 | -0.17% |
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 | 2,05,395 | - | - |
| Change | - | -23.22% | 34.97% | -24.11% | 6.89% | 5.08% | - | - |
| Enterprise Value (EV) 1 | 2,31,489 | 1,81,571 | 2,45,378 | 1,87,319 | 1,97,524 | 2,13,713 | 2,10,945 | 2,07,733 |
| Change | - | -21.56% | 35.14% | -23.66% | 5.45% | 8.2% | -1.3% | -1.52% |
| P/E | 50.8x | 31.4x | 39.1x | 28.6x | 32x | 29.4x | 26.4x | 24.3x |
| PBR | 9.9x | 6.57x | 8.32x | 5.52x | 5.6x | 5.48x | 5.01x | 4.58x |
| PEG | - | 1.1x | 4.56x | 7.66x | -7.5x | 2x | 2.3x | 2.72x |
| Capitalization / Revenue | 7.2x | 4.67x | 5.85x | 4.21x | 4.44x | 4.37x | 4.12x | 3.88x |
| EV / Revenue | 7.17x | 4.75x | 5.96x | 4.31x | 4.48x | 4.55x | 4.23x | 3.93x |
| EV / EBITDA | 29.1x | 20.2x | 24.9x | 17.8x | 18.4x | 18.8x | 17.3x | 15.9x |
| EV / EBIT | 37.6x | 24.3x | 30.1x | 21.6x | 22.2x | 22.2x | 20.3x | 18.7x |
| EV / FCF | 40.9x | 36.7x | 40x | 28.1x | 27.6x | 29.6x | 26.3x | 24.1x |
| FCF Yield | 2.44% | 2.72% | 2.5% | 3.55% | 3.63% | 3.38% | 3.8% | 4.15% |
| Dividend per Share 2 | 4.8 | 6 | 6.6 | 6.667 | 7.2 | 7.769 | 8.375 | 9.031 |
| Rate of return | 1.15% | 1.8% | 1.46% | 1.95% | 1.96% | 2.01% | 2.17% | 2.34% |
| EPS 2 | 8.21 | 10.61 | 11.52 | 11.95 | 11.44 | 13.1 | 14.59 | 15.9 |
| Distribution rate | 58.5% | 56.6% | 57.3% | 55.8% | 62.9% | 59.3% | 57.4% | 56.8% |
| Net sales 1 | 32,288 | 38,261 | 41,182 | 43,487 | 44,052 | 46,998 | 49,913 | 52,902 |
| EBITDA 1 | 7,941 | 8,993 | 9,858 | 10,543 | 10,709 | 11,382 | 12,204 | 13,039 |
| EBIT 1 | 6,160 | 7,457 | 8,143 | 8,688 | 8,892 | 9,621 | 10,373 | 11,105 |
| Net income 1 | 4,597 | 5,707 | 6,184 | 6,409 | 6,127 | 6,984 | 7,780 | 8,425 |
| Net Debt 1 | -1,033 | 3,033 | 4,404 | 4,443 | 2,051 | 8,318 | 5,550 | 2,338 |
| Reference price 2 | 416.95 | 333.60 | 450.65 | 341.85 | 366.60 | 385.80 | 385.80 | 385.80 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 29.44x | 4.55x | 18.78x | 2.01% | 24TCr | |
| 56.31x | 8.03x | 30.84x | 0.22% | 4.94TCr | |
| 24.93x | 4.56x | 17.68x | 1.33% | 1.04TCr | |
| 34.5x | 1.65x | 12.46x | 1.66% | 923.31Cr | |
| 22.93x | 1.64x | 10.53x | 1.17% | 605.97Cr | |
| 53.29x | 3.23x | 15.71x | -.--% | 580.99Cr | |
| 23.49x | 2.38x | 12.75x | 2.79% | 367.5Cr | |
| 14.22x | 1.56x | 8.67x | 3.08% | 334.66Cr | |
| 19.83x | 2.57x | 12.4x | 3.93% | 268.3Cr | |
| -5.06x | 0.94x | 6.39x | -.--% | 242.13Cr | |
| Average | 27.39x | 3.11x | 14.62x | 1.62% | 3.33TCr | |
| Weighted average by Cap. | 33.18x | 4.81x | 19.84x | 1.69% |
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
