Valuation Kering

Stocks

Market Closed - Euronext Paris Other stock markets 01:55:00 11/07/26 am AEST			5-day change	1st Jan Change
248.50 ^EUR	+1.10%		+0.02%	-17.44%

08/07	Balenciaga shows ballooning capes, ostrich feathers in Piccioli's haute couture debut for the brand	RE
08/07	From space rocks to smartwatches, AI millionaires rewrite the luxury playbook	RE

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	30,471	-	-
Change	-	-33.56%	-16.49%	-39.83%	26.35%	-17.43%	-	-
Enterprise Value (EV) ¹	92,144	60,428	57,041	39,706	44,942	39,526	38,915	38,197
Change	-	-34.42%	-5.61%	-30.39%	13.19%	-12.05%	-1.55%	-1.84%
P/E	27.7x	16.2x	16.4x	25.8x	510x	43.4x	27.1x	19.9x
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	0.4x	0.5x
Capitalization / Revenue	4.96x	2.86x	2.48x	1.7x	2.51x	2.07x	1.95x	1.82x
EV / Revenue	5.22x	2.97x	2.92x	2.31x	3.06x	2.68x	2.49x	2.28x
EV / EBITDA	14.2x	8.33x	8.68x	8.51x	12.2x	10.5x	9.09x	7.9x
EV / EBIT	18.4x	10.8x	12x	15.5x	27.6x	21.5x	16.8x	13.5x
EV / FCF	23.4x	18.8x	28.8x	28.4x	19.5x	17.1x	18.7x	17.6x
FCF Yield	4.28%	5.31%	3.48%	3.53%	5.12%	5.85%	5.36%	5.68%
Dividend per Share ²	12	14	14	6	3	3.526	4.941	6.513
Rate of return	1.7%	2.94%	3.51%	2.52%	1%	1.42%	1.99%	2.62%
EPS ²	25.49	29.31	24.37	9.24	0.59	5.72	9.168	12.49
Distribution rate	47.1%	47.8%	57.4%	64.9%	508%	61.6%	53.9%	52.1%
Net sales ¹	17,645	20,351	19,566	17,194	14,675	14,729	15,653	16,751
EBITDA ¹	6,470	7,255	6,569	4,667	3,675	3,758	4,280	4,834
EBIT ¹	5,017	5,589	4,746	2,554	1,631	1,838	2,311	2,839
Net income ¹	3,176	3,614	2,983	1,133	72	736.7	1,146	1,521
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	248.50	248.50	248.50
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.($)
KERING	43.44x	2.68x	10.52x	1.42%	34.84B
INDITEX	25.24x	3.89x	13.75x	3.53%	196B
FAST RETAILING CO., LTD.	49.96x	6.14x	25.59x	0.75%	156B
ROSS STORES, INC.	28.59x	2.71x	18.16x	0.81%	71.5B
TAPESTRY, INC.	20.67x	3.73x	14.93x	1.13%	28.43B
HENNES & MAURITZ AB	21.32x	1.43x	8.11x	4.4%	27.49B
NEXT PLC	18.45x	2.55x	11.36x	1.94%	22.43B
BURLINGTON STORES, INC.	28.31x	1.65x	13.96x	-.--%	20.38B
LPP SA	13.79x	1.67x	7x	4.7%	9.52B
THE GAP, INC.	7.28x	0.37x	3.53x	3.53%	7.01B
Average	25.71x	2.68x	12.69x	2.22%	57.33B
Weighted average by Cap.	32.51x	3.94x	16.79x	2.06%