|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 383.70 EUR | -1.24% |
|
-0.98% | +4.66% |
| 12/08 | L'Oréal : JP Morgan reaffirms its Neutral rating | ZD |
| 11/08 | Armani's stake sale could be delayed beyond March 2027 deadline, report says | 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 | 2,04,277 | - | - |
| Change | - | -23.22% | 34.97% | -24.11% | 6.89% | 4.5% | - | - |
| Enterprise Value (EV) 1 | 2,31,489 | 1,81,571 | 2,45,378 | 1,87,319 | 1,97,524 | 2,12,480 | 2,09,480 | 2,06,042 |
| Change | - | -21.56% | 35.14% | -23.66% | 5.45% | 7.57% | -1.41% | -1.64% |
| P/E | 50.8x | 31.4x | 39.1x | 28.6x | 32x | 29.4x | 26.3x | 24.1x |
| PBR | 9.9x | 6.57x | 8.32x | 5.52x | 5.6x | 5.45x | 4.97x | 4.55x |
| PEG | - | 1.1x | 4.56x | 7.66x | -7.5x | 2.1x | 2.2x | 2.7x |
| Capitalization / Revenue | 7.2x | 4.67x | 5.85x | 4.21x | 4.44x | 4.35x | 4.09x | 3.86x |
| EV / Revenue | 7.17x | 4.75x | 5.96x | 4.31x | 4.48x | 4.52x | 4.2x | 3.9x |
| EV / EBITDA | 29.1x | 20.2x | 24.9x | 17.8x | 18.4x | 18.6x | 17.2x | 15.8x |
| EV / EBIT | 37.6x | 24.3x | 30.1x | 21.6x | 22.2x | 22.1x | 20.2x | 18.6x |
| EV / FCF | 40.9x | 36.7x | 40x | 28.1x | 27.6x | 29.7x | 26.1x | 23.9x |
| FCF Yield | 2.44% | 2.72% | 2.5% | 3.55% | 3.63% | 3.36% | 3.82% | 4.18% |
| Dividend per Share 2 | 4.8 | 6 | 6.6 | 6.667 | 7.2 | 7.795 | 8.398 | 9.049 |
| Rate of return | 1.15% | 1.8% | 1.46% | 1.95% | 1.96% | 2.03% | 2.19% | 2.36% |
| EPS 2 | 8.21 | 10.61 | 11.52 | 11.95 | 11.44 | 13.06 | 14.6 | 15.91 |
| Distribution rate | 58.5% | 56.6% | 57.3% | 55.8% | 62.9% | 59.7% | 57.5% | 56.9% |
| Net sales 1 | 32,288 | 38,261 | 41,182 | 43,487 | 44,052 | 46,987 | 49,888 | 52,868 |
| EBITDA 1 | 7,941 | 8,993 | 9,858 | 10,543 | 10,709 | 11,408 | 12,190 | 13,022 |
| EBIT 1 | 6,160 | 7,457 | 8,143 | 8,688 | 8,892 | 9,620 | 10,370 | 11,101 |
| Net income 1 | 4,597 | 5,707 | 6,184 | 6,409 | 6,127 | 6,997 | 7,796 | 8,438 |
| Net Debt 1 | -1,033 | 3,033 | 4,404 | 4,443 | 2,051 | 8,204 | 5,203 | 1,766 |
| Reference price 2 | 416.95 | 333.60 | 450.65 | 341.85 | 366.60 | 383.70 | 383.70 | 383.70 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 29.6x | 4.58x | 18.87x | 2% | 24TCr | |
| 58.31x | 8.24x | 31.64x | 0.22% | 5.07TCr | |
| 25.06x | 4.58x | 17.85x | 1.33% | 1.02TCr | |
| 34.14x | 1.63x | 12.32x | 1.66% | 908.08Cr | |
| 22.79x | 1.63x | 10.47x | 1.18% | 592.55Cr | |
| 51.55x | 3.13x | 15.27x | -.--% | 561.99Cr | |
| 24.6x | 2.43x | 12.87x | 2.68% | 382.68Cr | |
| 14.74x | 1.62x | 9.12x | 3% | 343.15Cr | |
| 18.88x | 2.44x | 11.81x | 4.11% | 252.16Cr | |
| -5.24x | 0.95x | 6.5x | -.--% | 250.93Cr | |
| Average | 27.44x | 3.12x | 14.67x | 1.62% | 3.33TCr | |
| Weighted average by Cap. | 33.65x | 4.88x | 20.08x | 1.67% |
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
