Company Valuation: Compagnie Financière Richemont SA

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 65,897 84,028 83,061 94,508 88,078 118,359 - -
Change - 27.51% -1.15% 13.78% -6.8% 34.38% - -
Enterprise Value (EV) 1 67,278 84,880 75,611 86,251 79,582 109,254 108,111 106,438
Change - 26.16% -10.92% 14.07% -7.73% 37.28% -1.05% -1.55%
P/E 31.9x 271x 34.7x 34.3x 25.4x 26.6x 23.3x 20.7x
PBR 3.02x 4.04x 3.99x 4.27x 3.67x 4.56x 4.18x 3.83x
PEG - -3.2x 0x 2.4x 1x 1x 1.6x 1.7x
Capitalization / Revenue 3.44x 4.21x 4.03x 4.42x 3.93x 4.71x 4.38x 4.08x
EV / Revenue 3.51x 4.25x 3.67x 4.03x 3.55x 4.35x 4x 3.67x
EV / EBITDA 13.6x 13.1x 12.1x 14.3x 13x 15.3x 13.5x 12.1x
EV / EBIT 19.8x 16.9x 15.8x 19.3x 17.7x 20x 17.2x 15.2x
EV / FCF 17.6x 23.4x 19.8x 25.3x 20.3x 31x 23.3x 20.5x
FCF Yield 5.69% 4.28% 5.06% 3.95% 4.92% 3.22% 4.3% 4.87%
Dividend per Share 2 2.186 2.566 2.787 3.206 3.621 4.297 4.803 5.314
Rate of return 1.9% 1.74% 1.97% 2% 2.42% 2.14% 2.39% 2.64%
EPS 2 3.611 0.543 4.077 4.671 5.909 7.553 8.649 9.732
Distribution rate 60.5% 473% 68.4% 68.6% 61.3% 56.9% 55.5% 54.6%
Net sales 1 19,181 19,953 20,616 21,399 22,420 25,135 27,026 28,980
EBITDA 1 4,943 6,504 6,226 6,027 6,101 7,150 8,018 8,808
EBIT 1 3,390 5,031 4,794 4,467 4,492 5,467 6,267 7,020
Net income 1 2,074 313 2,362 2,751 3,484 4,380 5,054 5,635
Net Debt 1 1,381 852 -7,450 -8,257 -8,496 -9,105 -10,248 -11,921
Reference price 2 115.35 147.14 141.34 160.09 149.81 201.17 201.17 201.17
Nbr of stocks (in thousands) 571,280 571,057 587,682 590,354 587,940 588,340 - -
Announcement Date 5/20/22 5/12/23 5/17/24 5/16/25 5/22/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
26.63x4.35x15.28x2.14% 138B
70.56x5.02x46.9x0.37% 46.97B
12.69x1.44x9.26x5.73% 17.03B
8.29x1.66x5.86x8.54% 8.98B
12.77x2.12x6.88x2.54% 8.88B
11.98x0.19x3.16x4.98% 2.28B
22.56x - - - 2.03B
10.71x1.27x6.61x8.1% 1.98B
9.69x - - 5.5% 1.98B
Average 20.65x 2.29x 13.42x 4.74% 25.36B
Weighted average by Cap. 32.90x 4.00x 20.54x 2.42%

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

  1. Stock Market
  2. Stocks
  3. CFR Stock
  4. CFRHF Stock
  5. Valuation Compagnie Financière Richemont SA