Valuation COMPAGNIE FINANCIERE RICHEMONT London S.E.

Stocks

Market Closed - London S.E. Other stock markets 01:20:00 10/07/26 am AEST			5-day change	1st Jan Change
182.52 ^CHF	+2.51%		+0.25%	+6.10%

10:33pm	RICHEMONT : JP Morgan keeps its Buy rating	ZD
07:39pm	Panmure Liberum raises its target on Richemont ahead of the quarterly release

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	65,897	84,028	83,061	94,508	88,078	115,250	-	-
Change	-	27.51%	-1.15%	13.78%	-6.8%	30.85%	-	-
Enterprise Value (EV) ¹	67,278	84,880	75,611	86,251	79,582	105,994	104,899	103,565
Change	-	26.16%	-10.92%	14.07%	-7.73%	33.19%	-1.03%	-1.27%
P/E	31.9x	271x	34.7x	34.3x	25.4x	27.8x	24.2x	21.7x
PBR	3.02x	4.04x	3.99x	4.27x	3.67x	4.5x	4.15x	3.83x
PEG	-	-3.2x	0x	2.4x	1x	1.4x	1.6x	1.9x
Capitalization / Revenue	3.44x	4.21x	4.03x	4.42x	3.93x	4.75x	4.43x	4.16x
EV / Revenue	3.51x	4.25x	3.67x	4.03x	3.55x	4.36x	4.03x	3.74x
EV / EBITDA	13.6x	13.1x	12.1x	14.3x	13x	15.6x	13.8x	12.4x
EV / EBIT	19.8x	16.9x	15.8x	19.3x	17.7x	20.4x	17.7x	15.7x
EV / FCF	17.6x	23.4x	19.8x	25.3x	20.3x	30.7x	25.9x	22.5x
FCF Yield	5.69%	4.28%	5.06%	3.95%	4.92%	3.26%	3.86%	4.44%
Dividend per Share ²	2.186	2.566	2.787	3.206	3.621	4.265	4.739	5.212
Rate of return	1.9%	1.74%	1.97%	2%	2.42%	2.18%	2.42%	2.66%
EPS ²	3.611	0.543	4.077	4.671	5.909	7.056	8.104	9.012
Distribution rate	60.5%	473%	68.4%	68.6%	61.3%	60.4%	58.5%	57.8%
Net sales ¹	19,181	19,953	20,616	21,399	22,420	24,288	26,032	27,683
EBITDA ¹	4,943	6,504	6,226	6,027	6,101	6,814	7,605	8,327
EBIT ¹	3,390	5,031	4,794	4,467	4,492	5,190	5,914	6,583
Net income ¹	2,074	313	2,362	2,751	3,484	4,133	4,735	5,247
Net Debt ¹	1,381	852	-7,450	-8,257	-8,496	-9,256	-10,351	-11,685
Reference price ²	115.35	147.14	141.34	160.09	149.81	195.89	195.89	195.89
Nbr of stocks (in thousands)	571,280	571,057	587,682	590,354	587,940	588,340	-	-
Announcement Date	20/5/22	12/5/23	17/5/24	16/5/25	22/5/26	-	-	-

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.($)
TITAN COMPANY LIMITED	67.76x	4.69x	44.47x	0.34%	42.53B
CHOW TAI FOOK JEWELLERY GROUP LIMITED	10.9x	1.24x	8.02x	6.73%	14.58B
LAOPU GOLD CO., LTD.	7.34x	1.53x	5.57x	9.47%	9.14B
PANDORA A/S	12.49x	2.06x	6.84x	2.64%	8.34B
LAO FENG XIANG CO., LTD.	11.52x	0.19x	3.12x	5.18%	2.24B
CHOW TAI SENG JEWELLERY CO., LTD.	10.51x	1.24x	6.46x	8.26%	1.92B
CHINA NATIONAL GOLD GROUP GOLD JEWELLERY CO.,LTD.	19.53x	-	-	-	1.74B
BEIJING CAISHIKOU DEPARTMENT STORE CO.,LTD.	8.8x	-	-	6.76%	1.59B
DR CORPORATION LIMITED	47.33x	-	-	1.96%	1.32B
Average	21.80x	1.83x	12.41x	5.17%	9.27B
Weighted average by Cap.	40.39x	3.20x	27.12x	3.21%