|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 374.70 EUR | +1.59% |
|
-1.85% | +2.21% |
| 23/07 | LOREAL : Receives a Sell rating from Deutsche Bank | ZD |
| 22/07 | Armani parent company posts 2025 net profit of EUR67 million, challenges Italian antitrust fine | RE |
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 | 2,00,009 | - | - |
| Change | - | -23.22% | 34.97% | -24.11% | 6.89% | 2.32% | - | - |
| Enterprise Value (EV) 1 | 2,31,489 | 1,81,571 | 2,45,378 | 1,87,319 | 1,97,524 | 2,06,588 | 2,04,045 | 2,01,014 |
| Change | - | -21.56% | 35.14% | -23.66% | 5.45% | 4.59% | -1.23% | -1.49% |
| P/E | 50.8x | 31.4x | 39.1x | 28.6x | 32x | 28.4x | 25.7x | 23.8x |
| PBR | 9.9x | 6.57x | 8.32x | 5.52x | 5.6x | 5.29x | 4.84x | 4.43x |
| PEG | - | 1.1x | 4.56x | 7.66x | -7.5x | 1.8x | 2.5x | 2.86x |
| Capitalization / Revenue | 7.2x | 4.67x | 5.85x | 4.21x | 4.44x | 4.29x | 4.06x | 3.84x |
| EV / Revenue | 7.17x | 4.75x | 5.96x | 4.31x | 4.48x | 4.43x | 4.14x | 3.86x |
| EV / EBITDA | 29.1x | 20.2x | 24.9x | 17.8x | 18.4x | 18.3x | 16.9x | 15.6x |
| EV / EBIT | 37.6x | 24.3x | 30.1x | 21.6x | 22.2x | 21.7x | 19.9x | 18.4x |
| EV / FCF | 40.9x | 36.7x | 40x | 28.1x | 27.6x | 30.8x | 25.6x | 23.6x |
| FCF Yield | 2.44% | 2.72% | 2.5% | 3.55% | 3.63% | 3.24% | 3.9% | 4.23% |
| Dividend per Share 2 | 4.8 | 6 | 6.6 | 6.667 | 7.2 | 7.753 | 8.359 | 8.979 |
| Rate of return | 1.15% | 1.8% | 1.46% | 1.95% | 1.96% | 2.07% | 2.23% | 2.4% |
| EPS 2 | 8.21 | 10.61 | 11.52 | 11.95 | 11.44 | 13.21 | 14.56 | 15.77 |
| Distribution rate | 58.5% | 56.6% | 57.3% | 55.8% | 62.9% | 58.7% | 57.4% | 56.9% |
| Net sales 1 | 32,288 | 38,261 | 41,182 | 43,487 | 44,052 | 46,595 | 49,301 | 52,107 |
| EBITDA 1 | 7,941 | 8,993 | 9,858 | 10,543 | 10,709 | 11,259 | 12,091 | 12,852 |
| EBIT 1 | 6,160 | 7,457 | 8,143 | 8,688 | 8,892 | 9,538 | 10,231 | 10,935 |
| Net income 1 | 4,597 | 5,707 | 6,184 | 6,409 | 6,127 | 7,052 | 7,751 | 8,361 |
| Net Debt 1 | -1,033 | 3,033 | 4,404 | 4,443 | 2,051 | 6,579 | 4,036 | 1,005 |
| Reference price 2 | 416.95 | 333.60 | 450.65 | 341.85 | 366.60 | 374.70 | 374.70 | 374.70 |
| Nbr of stocks (in thousands) | 5,57,672 | 5,35,187 | 5,34,725 | 5,34,962 | 5,33,205 | 5,33,783 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 28.36x | 4.43x | 18.35x | 2.07% | 23TCr | |
| 58.41x | 7.99x | 31.02x | 0.28% | 4.99TCr | |
| 23.64x | 4.39x | 16.95x | 1.31% | 907.53Cr | |
| 29.61x | 1.42x | 10.96x | 1.97% | 743.23Cr | |
| 20.36x | 1.44x | 9.16x | 1.36% | 500.9Cr | |
| 40.93x | 2.68x | 13.23x | -.--% | 455.94Cr | |
| 25.24x | 2.49x | 12.97x | 2.61% | 392.48Cr | |
| 14.08x | 1.54x | 8.6x | 3.08% | 325.83Cr | |
| 17.86x | 2.29x | 11.15x | 4.34% | 235.14Cr | |
| -4.87x | 0.92x | 6.29x | -.--% | 233.32Cr | |
| Average | 25.36x | 2.96x | 13.87x | 1.7% | 3.16TCr | |
| Weighted average by Cap. | 32.55x | 4.75x | 19.61x | 1.74% |
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
- Valuation L'Oréal
Select your edition
All financial news and data tailored to specific country editions
