Valuation L'Oréal

Stocks

Market Closed - Euronext Paris 09:25:00 04/09/2026 pm IST			5-day change	1st Jan Change
383.90 ^EUR	+1.43%		-1.18%	+4.72%

04/09	After Giorgio Armani's death, what's the future of the fashion empire?	RE
04/09	Bank of England's Bailey sees long-term pressures driving up government debt	RE

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	2,04,383	-	-
Change	-	-23.22%	34.97%	-24.11%	6.89%	4.56%	-	-
Enterprise Value (EV) ¹	2,31,489	1,81,571	2,45,378	1,87,319	1,97,524	2,12,702	2,09,936	2,06,725
Change	-	-21.56%	35.14%	-23.66%	5.45%	7.68%	-1.3%	-1.53%
P/E	50.8x	31.4x	39.1x	28.6x	32x	29.3x	26.3x	24.2x
PBR	9.9x	6.57x	8.32x	5.52x	5.6x	5.45x	4.98x	4.56x
PEG	-	1.1x	4.56x	7.66x	-7.5x	2x	2.3x	2.68x
Capitalization / Revenue	7.2x	4.67x	5.85x	4.21x	4.44x	4.35x	4.1x	3.86x
EV / Revenue	7.17x	4.75x	5.96x	4.31x	4.48x	4.53x	4.21x	3.91x
EV / EBITDA	29.1x	20.2x	24.9x	17.8x	18.4x	18.7x	17.2x	15.9x
EV / EBIT	37.6x	24.3x	30.1x	21.6x	22.2x	22.2x	20.3x	18.6x
EV / FCF	40.9x	36.7x	40x	28.1x	27.6x	29.4x	26.2x	24x
FCF Yield	2.44%	2.72%	2.5%	3.55%	3.63%	3.4%	3.82%	4.17%
Dividend per Share ²	4.8	6	6.6	6.667	7.2	7.766	8.37	9.03
Rate of return	1.15%	1.8%	1.46%	1.95%	1.96%	2.02%	2.18%	2.35%
EPS ²	8.21	10.61	11.52	11.95	11.44	13.1	14.58	15.89
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	46,982	49,884	52,891
EBITDA ¹	7,941	8,993	9,858	10,543	10,709	11,378	12,198	13,037
EBIT ¹	6,160	7,457	8,143	8,688	8,892	9,600	10,367	11,103
Net income ¹	4,597	5,707	6,184	6,409	6,127	6,980	7,771	8,422
Net Debt ¹	-1,033	3,033	4,404	4,443	2,051	8,319	5,553	2,342
Reference price ²	416.95	333.60	450.65	341.85	366.60	383.90	383.90	383.90
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
L'ORÉAL	29.31x	4.53x	18.69x	2.02%	24TCr
GALDERMA GROUP AG	52.1x	7.45x	28.6x	0.24%	4.57TCr
APR CO., LTD.	25.44x	4.65x	18.03x	1.31%	1.1TCr
SHISEIDO COMPANY, LIMITED	31.1x	1.55x	11.56x	1.76%	882.18Cr
AMOREPACIFIC CORPORATION	24.05x	1.73x	11.08x	1.12%	656.8Cr
ELF BEAUTY	59.36x	3.56x	17.35x	-.--%	647.14Cr
INTERPARFUMS, INC.	23.88x	2.42x	12.97x	2.74%	373.71Cr
PROYA COSMETICS CO.,LTD.	13.25x	1.67x	9.17x	3.53%	367.84Cr
INTERPARFUMS	21.3x	2.76x	13.38x	3.67%	285.96Cr
COTY INC.	27.31x	0.85x	6.07x	-.--%	258.04Cr
Average	30.71x	3.12x	14.69x	1.64%	3.29TCr
Weighted average by Cap.	32.55x	4.68x	19.36x	1.71%