Valuation INDITEX

Equities

Market Closed - BME Other stock markets 03:44:27 07/03/26 am AEDT			5-day change	1st Jan Change
51.88 ^EUR	-2.15%		-8.69%	-7.92%

07/03	Fast fashion piles up in South Asia as Middle East conflict grounds flights	RE
07/03	Fast fashion garments pile up in South Asia as Middle East conflict grounds planes	RE

Data adjusted to current consolidation scope

Fiscal Period: January	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	76,285	83,293	89,057	123,620	164,209	161,593	-	-
Change	-	9.19%	6.92%	38.81%	32.83%	-1.59%	-	-
Enterprise Value (EV) ¹	68,725	73,934	78,987	112,214	152,714	152,061	151,146	150,099
Change	-	7.58%	6.83%	42.07%	36.09%	-0.43%	-0.6%	-0.69%
P/E ratio	69x	25.7x	21.6x	23x	28x	26.2x	24.1x	22.2x
PBR	5.25x	5.29x	5.24x	6.63x	8.34x	7.95x	7.45x	7.17x
PEG	-	0x	0.8x	0.8x	3.12x	5.25x	2.75x	2.63x
Capitalization / Revenue	3.74x	3.01x	2.73x	3.44x	4.25x	4.05x	3.79x	3.54x
EV / Revenue	3.37x	2.67x	2.43x	3.12x	3.95x	3.82x	3.54x	3.28x
EV / EBITDA	15.1x	10.3x	9.13x	11.4x	14.2x	13.7x	12.6x	11.6x
EV / EBIT	45.6x	17.3x	14.3x	16.5x	20.2x	19.2x	17.5x	16x
EV / FCF	29.8x	13.1x	21.7x	16.5x	23.1x	29.9x	21.7x	20.2x
FCF Yield	3.36%	7.61%	4.61%	6.06%	4.33%	3.34%	4.62%	4.96%
Dividend per Share ²	0.7	0.93	1.2	1.54	1.68	1.769	1.936	2.104
Rate of return	2.86%	3.48%	4.19%	3.88%	3.19%	3.41%	3.73%	4.06%
EPS ²	0.355	1.042	1.327	1.729	1.884	1.978	2.151	2.332
Distribution rate	197%	89.3%	90.4%	89.1%	89.2%	89.4%	90%	90.2%
Net sales ¹	20,402	27,716	32,569	35,947	38,632	39,853	42,645	45,703
EBITDA ¹	4,552	7,183	8,649	9,850	10,728	11,114	11,997	12,905
EBIT ¹	1,507	4,282	5,520	6,809	7,554	7,935	8,649	9,385
Net income ¹	1,106	3,243	4,130	5,381	5,866	6,151	6,706	7,292
Net Debt ¹	-7,560	-9,359	-10,070	-11,406	-11,495	-9,532	-10,447	-11,494
Reference price ²	24.49	26.74	28.62	39.71	52.72	51.88	51.88	51.88
Nbr of stocks (in thousands)	3,114,926	3,114,926	3,111,719	3,113,070	3,114,746	3,114,746	-	-
Announcement Date	10/3/21	16/3/22	15/3/23	13/3/24	12/3/25	-	-	-

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.($)
INDITEX	26.23x	3.82x	13.68x	3.41%	187B
FAST RETAILING CO., LTD.	43.19x	5.01x	21.6x	0.83%	127B
ROSS STORES, INC.	32.52x	2.9x	20.61x	0.77%	68.49B
KERING	48.63x	2.84x	11.43x	1.31%	36.61B
HENNES & MAURITZ AB	24.71x	1.49x	8.71x	3.85%	30.98B
TAPESTRY, INC.	22.58x	3.91x	16.21x	1.1%	29.19B
NEXT PLC	17.73x	2.45x	10.92x	4.6%	20.18B
BURLINGTON STORES, INC.	32.5x	1.73x	15.89x	-.--%	19B
LPP SA	20.89x	1.84x	8.55x	3.18%	9.84B
THE GAP, INC.	10.81x	0.48x	4.55x	2.8%	8.66B
Average	27.98x	2.65x	13.22x	2.18%	53.77B
Weighted average by Cap.	31.84x	3.57x	15.87x	2.13%