Valuation Kering Berne S.E.

Stocks

Delayed Berne S.E. Other stock markets			5-day change	1st Jan Change
- ^CHF	-.--%		-.--%	-

03/07	Europe moves in scattered fashion after the prior day's jump
01/07	AlphaValue/Baader Europe Upgrades Kering to Buy, Trims PT	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	87,474	58,122	48,537	29,206	36,903	30,465	-	-
Change	-	-33.56%	-16.49%	-39.83%	26.35%	-17.45%	-	-
Enterprise Value (EV) ¹	92,144	60,428	57,041	39,706	44,942	39,520	38,908	38,191
Change	-	-34.42%	-5.61%	-30.39%	13.19%	-12.06%	-1.55%	-1.84%
P/E	27.7x	16.2x	16.4x	25.8x	510x	43.1x	27x	19.8x
PBR	6.57x	4.15x	3.22x	1.96x	2.51x	2.03x	1.91x	1.8x
PEG	-	1.1x	-1x	-0.4x	-5.4x	0x	0.5x	0.5x
Capitalization / Revenue	4.96x	2.86x	2.48x	1.7x	2.51x	2.07x	1.94x	1.82x
EV / Revenue	5.22x	2.97x	2.92x	2.31x	3.06x	2.68x	2.48x	2.28x
EV / EBITDA	14.2x	8.33x	8.68x	8.51x	12.2x	10.5x	9.07x	7.88x
EV / EBIT	18.4x	10.8x	12x	15.5x	27.6x	21.4x	16.9x	13.4x
EV / FCF	23.4x	18.8x	28.8x	28.4x	19.5x	15.6x	18.1x	17.6x
FCF Yield	4.28%	5.31%	3.48%	3.53%	5.12%	6.42%	5.53%	5.68%
Dividend per Share ²	12	14	14	6	3	3.538	5.106	6.839
Rate of return	1.7%	2.94%	3.51%	2.52%	1%	1.42%	2.06%	2.75%
EPS ²	25.49	29.31	24.37	9.24	0.59	5.764	9.192	12.52
Distribution rate	47.1%	47.8%	57.4%	64.9%	508%	61.4%	55.5%	54.6%
Net sales ¹	17,645	20,351	19,566	17,194	14,675	14,744	15,669	16,764
EBITDA ¹	6,470	7,255	6,569	4,667	3,675	3,765	4,288	4,844
EBIT ¹	5,017	5,589	4,746	2,554	1,631	1,844	2,301	2,843
Net income ¹	3,176	3,614	2,983	1,133	72	743.3	1,153	1,526
Net Debt ¹	4,670	2,306	8,504	10,500	8,039	9,055	8,443	7,726
Reference price ²	706.90	475.50	399.00	238.25	301.00	248.45	248.45	248.45
Nbr of stocks (in thousands)	123,744	122,233	121,646	122,587	122,601	122,620	-	-
Announcement Date	17/2/22	15/2/23	8/2/24	11/2/25	10/2/26	-	-	-

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.($)
INDITEX	26.27x	4.05x	14.33x	3.39%	204B
FAST RETAILING CO., LTD.	52.11x	6.36x	26.55x	0.72%	161B
ROSS STORES, INC.	27.38x	2.59x	17.35x	0.84%	68.46B
TAPESTRY, INC.	21.18x	3.82x	15.29x	1.11%	29.14B
HENNES & MAURITZ AB	21.17x	1.43x	8.08x	4.39%	27.59B
NEXT PLC	18.42x	2.55x	11.28x	1.95%	22.27B
BURLINGTON STORES, INC.	27.05x	1.58x	13.37x	-.--%	19.48B
LPP SA	13.2x	1.61x	6.75x	4.91%	9.2B
THE GAP, INC.	7.2x	0.37x	3.48x	3.56%	6.93B
Average	23.78x	2.71x	12.94x	2.32%	60.85B
Weighted average by Cap.	32.71x	4.16x	17.61x	2.06%