Valuation EssilorLuxottica Börse Stuttgart
Stocks
ESL
FR0000121667
Medical Equipment, Supplies & Distribution
|
Real-time Estimate
Tradegate
03:12:55 21/08/26 am AEST
|
5-day change | 1st Jan Change | ||
| 161.35 EUR | -1.31% |
|
-0.82% | -39.71% |
| 06:18pm | Caution persists in Europe |  |
| 17/08 | Bernstein Lowers EssilorLuxottica PT, Keeps at Market Perform | MT |
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 | 75,120 | - | - |
| Change | - | -8.92% | 8.94% | 31.01% | 16.39% | -39.89% | - | - |
| Enterprise Value (EV) 1 | 92,306 | 82,299 | 87,821 | 118,347 | 135,826 | 84,758 | 83,796 | 82,598 |
| Change | - | -10.84% | 6.71% | 34.76% | 14.77% | -37.6% | -1.14% | -1.43% |
| P/E | 57.1x | 35x | 35.7x | 45.9x | 54.2x | 28.8x | 25.4x | 22.1x |
| PBR | 2.34x | 2.01x | 2.1x | 2.68x | 3.22x | 1.87x | 1.81x | 1.75x |
| PEG | - | 0.7x | 6.9x | 46.63x | -18.54x | 2x | 1.9x | 1.5x |
| Capitalization / Revenue | 4.17x | 3.07x | 3.23x | 4.05x | 4.39x | 2.48x | 2.27x | 2.09x |
| EV / Revenue | 4.66x | 3.36x | 3.46x | 4.46x | 4.77x | 2.79x | 2.53x | 2.3x |
| EV / EBITDA | 16.8x | 11.6x | 12.3x | 15.8x | 20.9x | 11.3x | 10.4x | 9.41x |
| EV / EBIT | 30.5x | 20x | 21x | 26.8x | 30.5x | 17.5x | 15.7x | 14x |
| EV / FCF | 33.1x | 36.4x | 26.4x | 49.3x | 48.6x | 21.3x | 19.9x | 17.9x |
| FCF Yield | 3.02% | 2.75% | 3.79% | 2.03% | 2.06% | 4.69% | 5.02% | 5.58% |
| Dividend per Share 2 | 2.51 | 3.23 | 3.95 | 3.95 | 4 | 4.102 | 4.528 | 4.994 |
| Rate of return | 1.34% | 1.91% | 2.18% | 1.68% | 1.48% | 2.51% | 2.77% | 3.06% |
| EPS 2 | 3.28 | 4.83 | 5.08 | 5.13 | 4.98 | 5.684 | 6.434 | 7.392 |
| Distribution rate | 76.5% | 66.9% | 77.8% | 77% | 80.3% | 72.2% | 70.4% | 67.6% |
| Net sales 1 | 19,820 | 24,494 | 25,395 | 26,508 | 28,491 | 30,332 | 33,099 | 35,876 |
| EBITDA 1 | 5,488 | 7,085 | 7,150 | 7,512 | 6,492 | 7,502 | 8,068 | 8,777 |
| EBIT 1 | 3,027 | 4,115 | 4,178 | 4,414 | 4,459 | 4,841 | 5,329 | 5,914 |
| Net income 1 | 1,463 | 2,152 | 2,289 | 2,359 | 2,315 | 2,731 | 3,076 | 3,542 |
| Net Debt 1 | 9,698 | 7,063 | 5,859 | 10,970 | 10,850 | 9,638 | 8,675 | 7,477 |
| Reference price 2 | 187.24 | 169.20 | 181.60 | 235.60 | 269.90 | 163.45 | 163.45 | 163.45 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 28.76x | 2.79x | 11.3x | 2.51% | 87.57B | |
| 44.38x | 3.46x | 12.87x | 0.5% | 35.84B | |
| 37.67x | 3.98x | 12.74x | -.--% | 14.96B | |
| 124.49x | 9.45x | 45.56x | -.--% | 11.63B | |
| 23.6x | 5.84x | 16.58x | 1.19% | 2.37B | |
| 15.32x | 3.98x | 9.06x | 1.74% | 1.46B | |
| -10.74x | - | - | - | 911M | |
| 14.26x | 2.93x | 7.54x | 3% | 904M | |
| 20.5x | 1.41x | 8.16x | 1.51% | 901M | |
| Average | 33.14x | 4.23x | 15.48x | 1.31% | 17.39B | |
| Weighted average by Cap. | 39.74x | 3.61x | 14.38x | 1.59% |
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
