|
Market Closed -
Euronext Paris
01:55:00 29/09/26 am AEST
|
After hours 04:42:10 am | |||
| 385.00 EUR | +0.82% |
|
387.88 | +0.75% |
| 10:19pm | L'Oréal : Jefferies reiterates its Neutral rating | ZD |
| 10:16pm | L'Oréal : Buy rating from UBS | ZD |
Company Valuation: L'Oréal
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 232,521 | 178,538 | 240,974 | 182,877 | 195,473 | 203,292 | - | - |
| Change | - | -23.22% | 34.97% | -24.11% | 6.89% | 4% | - | - |
| Enterprise Value (EV) 1 | 231,489 | 181,571 | 245,378 | 187,319 | 197,524 | 211,618 | 208,854 | 205,639 |
| Change | - | -21.56% | 35.14% | -23.66% | 5.45% | 7.14% | -1.31% | -1.54% |
| P/E | 50.8x | 31.4x | 39.1x | 28.6x | 32x | 29.3x | 26.2x | 24x |
| PBR | 9.9x | 6.57x | 8.32x | 5.52x | 5.6x | 5.44x | 4.97x | 4.55x |
| PEG | - | 1.1x | 4.56x | 7.66x | -7.5x | 2.1x | 2.2x | 2.64x |
| Capitalization / Revenue | 7.2x | 4.67x | 5.85x | 4.21x | 4.44x | 4.33x | 4.07x | 3.84x |
| EV / Revenue | 7.17x | 4.75x | 5.96x | 4.31x | 4.48x | 4.5x | 4.19x | 3.89x |
| EV / EBITDA | 29.1x | 20.2x | 24.9x | 17.8x | 18.4x | 18.6x | 17.1x | 15.8x |
| EV / EBIT | 37.6x | 24.3x | 30.1x | 21.6x | 22.2x | 22x | 20.1x | 18.5x |
| EV / FCF | 40.9x | 36.7x | 40x | 28.1x | 27.6x | 29.3x | 26x | 23.8x |
| FCF Yield | 2.44% | 2.72% | 2.5% | 3.55% | 3.63% | 3.42% | 3.84% | 4.19% |
| Dividend per Share 2 | 4.8 | 6 | 6.6 | 6.667 | 7.2 | 7.766 | 8.37 | 9.03 |
| Rate of return | 1.15% | 1.8% | 1.46% | 1.95% | 1.96% | 2.03% | 2.19% | 2.36% |
| EPS 2 | 8.21 | 10.61 | 11.52 | 11.95 | 11.44 | 13.03 | 14.57 | 15.9 |
| Distribution rate | 58.5% | 56.6% | 57.3% | 55.8% | 62.9% | 59.6% | 57.4% | 56.8% |
| Net sales 1 | 32,288 | 38,261 | 41,182 | 43,487 | 44,052 | 46,987 | 49,895 | 52,907 |
| EBITDA 1 | 7,941 | 8,993 | 9,858 | 10,543 | 10,709 | 11,381 | 12,202 | 13,042 |
| EBIT 1 | 6,160 | 7,457 | 8,143 | 8,688 | 8,892 | 9,603 | 10,370 | 11,107 |
| Net income 1 | 4,597 | 5,707 | 6,184 | 6,409 | 6,127 | 6,983 | 7,777 | 8,431 |
| Net Debt 1 | -1,033 | 3,033 | 4,404 | 4,443 | 2,051 | 8,326 | 5,562 | 2,348 |
| Reference price 2 | 416.95 | 333.60 | 450.65 | 341.85 | 366.60 | 381.85 | 381.85 | 381.85 |
| Nbr of stocks (in thousands) | 557,672 | 535,187 | 534,725 | 534,962 | 533,205 | 532,387 | - | - |
| Announcement Date | 9/2/22 | 9/2/23 | 8/2/24 | 6/2/25 | 12/2/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 29.3x | 4.5x | 18.6x | 2.03% | 232B | |
| 52.11x | 7.44x | 28.58x | 0.3% | 45.86B | |
| 23.81x | 4.33x | 16.84x | 1.43% | 10.16B | |
| 31.47x | 1.59x | 11.81x | 1.74% | 8.89B | |
| 23.96x | 1.7x | 10.94x | 1.14% | 6.46B | |
| 53.21x | 3.25x | 15.83x | -.--% | 5.87B | |
| 24.14x | 2.44x | 13.11x | 2.71% | 3.78B | |
| 11.86x | 1.44x | 8.05x | 3.42% | 3.29B | |
| 22.66x | 3x | 14.37x | 3.29% | 3.04B | |
| 18.19x | 1.33x | 9.25x | 0.69% | 2.56B | |
| Average | 29.07x | 3.10x | 14.74x | 1.67% | 32.16B | |
| Weighted average by Cap. | 32.38x | 4.66x | 19.29x | 1.73% |
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
- OR Stock
- Valuation L'Oréal
Select your edition
All financial news and data tailored to specific country editions
