|
Market Closed -
Xetra
01:35:41 03/10/26 am AEST
|
5-day change | 1st Jan Change | ||
| 143.10 EUR | -0.56% |
|
-0.38% | -47.16% |
| 03/10 | Dutch eyewear chain Hans Anders halts sale of Meta glasses, citing privacy concerns | RE |
| 30/09 | EssilorLuxottica : Barclays maintains a Buy rating | ZD |
Company Valuation: EssilorLuxottica
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 82,608 | 75,236 | 81,962 | 107,377 | 124,976 | 65,630 | - | - |
| Change | - | -8.92% | 8.94% | 31.01% | 16.39% | -47.49% | - | - |
| Enterprise Value (EV) 1 | 92,306 | 82,299 | 87,821 | 118,347 | 135,826 | 74,941 | 74,127 | 72,806 |
| Change | - | -10.84% | 6.71% | 34.76% | 14.77% | -44.83% | -1.09% | -1.78% |
| P/E | 57.1x | 35x | 35.7x | 45.9x | 54.2x | 25.3x | 22.6x | 19.8x |
| PBR | 2.34x | 2.01x | 2.1x | 2.68x | 3.22x | 1.64x | 1.58x | 1.53x |
| PEG | - | 0.7x | 6.9x | 46.63x | -18.54x | 1.9x | 1.9x | 1.4x |
| Capitalization / Revenue | 4.17x | 3.07x | 3.23x | 4.05x | 4.39x | 2.17x | 2x | 1.86x |
| EV / Revenue | 4.66x | 3.36x | 3.46x | 4.46x | 4.77x | 2.48x | 2.26x | 2.06x |
| EV / EBITDA | 16.8x | 11.6x | 12.3x | 15.8x | 20.9x | 10x | 9.25x | 8.4x |
| EV / EBIT | 30.5x | 20x | 21x | 26.8x | 30.5x | 15.6x | 14.2x | 12.7x |
| EV / FCF | 33.1x | 36.4x | 26.4x | 49.3x | 48.6x | 19.5x | 18.3x | 16.3x |
| FCF Yield | 3.02% | 2.75% | 3.79% | 2.03% | 2.06% | 5.12% | 5.47% | 6.13% |
| Dividend per Share 2 | 2.51 | 3.23 | 3.95 | 3.95 | 4 | 4.081 | 4.449 | 4.895 |
| Rate of return | 1.34% | 1.91% | 2.18% | 1.68% | 1.48% | 2.86% | 3.12% | 3.43% |
| EPS 2 | 3.28 | 4.83 | 5.08 | 5.13 | 4.98 | 5.654 | 6.31 | 7.223 |
| Distribution rate | 76.5% | 66.9% | 77.8% | 77% | 80.3% | 72.2% | 70.5% | 67.8% |
| Net sales 1 | 19,820 | 24,494 | 25,395 | 26,508 | 28,491 | 30,204 | 32,774 | 35,352 |
| EBITDA 1 | 5,488 | 7,085 | 7,150 | 7,512 | 6,492 | 7,467 | 8,011 | 8,662 |
| EBIT 1 | 3,027 | 4,115 | 4,178 | 4,414 | 4,459 | 4,799 | 5,225 | 5,750 |
| Net income 1 | 1,463 | 2,152 | 2,289 | 2,359 | 2,315 | 2,701 | 3,020 | 3,468 |
| Net Debt 1 | 9,698 | 7,063 | 5,859 | 10,970 | 10,850 | 9,311 | 8,497 | 7,176 |
| Reference price 2 | 187.24 | 169.20 | 181.60 | 235.60 | 269.90 | 142.80 | 142.80 | 142.80 |
| Nbr of stocks (in thousands) | 441,185 | 444,659 | 451,334 | 455,759 | 463,045 | 459,592 | - | - |
| Announcement Date | 11/3/22 | 23/2/23 | 14/2/24 | 12/2/25 | 11/2/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 27.63x | 3.84x | 14.83x | 2.64% | 169B | |
| 18.25x | 3.37x | 12.04x | 3.26% | 110B | |
| 21.42x | 4.21x | 14.72x | 1.31% | 106B | |
| 25.26x | 2.48x | 10.04x | 2.86% | 73.87B | |
| 16.92x | 0.2x | 12.42x | 0.77% | 58.98B | |
| 29.48x | 7.29x | 18.84x | 1.36% | 51.28B | |
| 34.07x | 3.32x | 11.38x | 2.22% | 48.16B | |
| 35.11x | 8.73x | 24.55x | -.--% | 40.84B | |
| 34.3x | 6.01x | 18.87x | -.--% | 32.21B | |
| Average | 26.94x | 4.38x | 15.30x | 1.6% | 76.69B | |
| Weighted average by Cap. | 25.35x | 3.98x | 14.47x | 1.99% |
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
- EL Stock
- ESL Stock
- Valuation EssilorLuxottica
Select your edition
All financial news and data tailored to specific country editions
