Valuation Kering

Stocks

Real-time Euronext Paris Other stock markets 08:43:19 17/06/26 pm AEST			5-day change	1st Jan Change
266.85 ^EUR	+0.57%		+4.22%	-11.36%

06:59pm	KERING : Bernstein reiterates its Neutral rating	ZD
15/06	AlphaValue/Baader Europe Downgrades Kering to Add, Lifts 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	32,537	-	-
Change	-	-33.56%	-16.49%	-39.83%	26.35%	-11.83%	-	-
Enterprise Value (EV) ¹	92,144	60,428	57,041	39,706	44,942	41,757	41,508	40,912
Change	-	-34.42%	-5.61%	-30.39%	13.19%	-7.09%	-0.6%	-1.44%
P/E Ratio	27.7x	16.2x	16.4x	25.8x	510x	43.9x	28.5x	21.1x
PBR	6.57x	4.15x	3.22x	1.96x	2.51x	2.16x	2.05x	1.93x
PEG	-	1.1x	-1x	-0.4x	-5.4x	0x	0.5x	0.6x
Capitalization / Revenue	4.96x	2.86x	2.48x	1.7x	2.51x	2.21x	2.08x	1.94x
EV / Revenue	5.22x	2.97x	2.92x	2.31x	3.06x	2.83x	2.65x	2.44x
EV / EBITDA	14.2x	8.33x	8.68x	8.51x	12.2x	11x	9.65x	8.41x
EV / EBIT	18.4x	10.8x	12x	15.5x	27.6x	22.4x	17.9x	14.3x
EV / FCF	23.4x	18.8x	28.8x	28.4x	19.5x	16.3x	19.1x	18.7x
FCF Yield	4.28%	5.31%	3.48%	3.53%	5.12%	6.14%	5.24%	5.35%
Dividend per Share ²	12	14	14	6	3	3.629	5.159	6.851
Rate of return	1.7%	2.94%	3.51%	2.52%	1%	1.37%	1.94%	2.58%
EPS ²	25.49	29.31	24.37	9.24	0.59	6.044	9.308	12.6
Distribution rate	47.1%	47.8%	57.4%	64.9%	508%	60%	55.4%	54.4%
Net sales ¹	17,645	20,351	19,566	17,194	14,675	14,732	15,654	16,753
EBITDA ¹	6,470	7,255	6,569	4,667	3,675	3,790	4,303	4,865
EBIT ¹	5,017	5,589	4,746	2,554	1,631	1,863	2,319	2,854
Net income ¹	3,176	3,614	2,983	1,133	72	747.5	1,155	1,529
Net Debt ¹	4,670	2,306	8,504	10,500	8,039	9,220	8,971	8,375
Reference price ²	706.90	475.50	399.00	238.25	301.00	265.35	265.35	265.35
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
KERING	43.91x	2.83x	11.02x	1.37%	37.76B
INDITEX	25.69x	3.81x	13.47x	3.46%	202B
FAST RETAILING CO., LTD.	50.89x	6.17x	25.96x	0.73%	157B
ROSS STORES, INC.	30.08x	2.86x	19.16x	0.77%	75.22B
TAPESTRY, INC.	21.94x	3.95x	15.82x	1.07%	30.18B
HENNES & MAURITZ AB	21x	1.44x	8.08x	4.39%	28.41B
NEXT PLC	17.88x	2.48x	10.98x	2.01%	21.72B
BURLINGTON STORES, INC.	28.84x	1.68x	14.21x	-.--%	20.76B
LPP SA	13.57x	1.64x	6.85x	4.92%	9.63B
THE GAP, INC.	8.16x	0.42x	4x	3.16%	7.82B
Average	26.19x	2.73x	12.96x	2.19%	59.04B
Weighted average by Cap.	33.08x	3.94x	16.92x	2.03%