Valuation COMPAGNIE FINANCIERE RICHEMONT Johannesburg S.E.
Stocks
CFR
CH0210483332
Apparel & Accessories
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3,780.00 ZAR | +2.33% |
|
+4.89% | +4.22% |
| 06-18 | Swiss trade surplus at CHF 6.11 bln in May | RE |
| 06-17 | RICHEMONT : Bernstein reiterates its Buy rating | ZD |
Company Valuation: COMPAGNIE FINANCIERE RICHEMONT
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 | 118,105 | - | - |
| Change | - | 27.51% | -1.15% | 13.78% | -6.8% | 34.09% | - | - |
| Enterprise Value (EV) 1 | 67,278 | 84,880 | 75,611 | 86,251 | 79,582 | 108,672 | 107,567 | 105,726 |
| Change | - | 26.16% | -10.92% | 14.07% | -7.73% | 36.55% | -1.02% | -1.71% |
| P/E | 31.9x | 271x | 34.7x | 34.3x | 25.4x | 28.8x | 25.1x | 22.6x |
| PBR | 3.02x | 4.04x | 3.99x | 4.27x | 3.67x | 4.63x | 4.23x | 3.96x |
| PEG | - | -3.2x | 0x | 2.4x | 1x | 1.6x | 1.7x | 2.1x |
| Capitalization / Revenue | 3.44x | 4.21x | 4.03x | 4.42x | 3.93x | 4.89x | 4.56x | 4.29x |
| EV / Revenue | 3.51x | 4.25x | 3.67x | 4.03x | 3.55x | 4.5x | 4.15x | 3.84x |
| EV / EBITDA | 13.6x | 13.1x | 12.1x | 14.3x | 13x | 15.9x | 14.1x | 12.7x |
| EV / EBIT | 19.8x | 16.9x | 15.8x | 19.3x | 17.7x | 21.2x | 18.4x | 16.3x |
| EV / FCF | 17.6x | 23.4x | 19.8x | 25.3x | 20.3x | 32.2x | 27.3x | 23.3x |
| FCF Yield | 5.69% | 4.28% | 5.06% | 3.95% | 4.92% | 3.11% | 3.66% | 4.3% |
| Dividend per Share 2 | 2.186 | 2.566 | 2.787 | 3.206 | 3.621 | 4.049 | 4.455 | 4.964 |
| Rate of return | 1.9% | 1.74% | 1.97% | 2% | 2.42% | 2.02% | 2.22% | 2.47% |
| EPS 2 | 3.611 | 0.543 | 4.077 | 4.671 | 5.909 | 6.966 | 8.01 | 8.876 |
| Distribution rate | 60.5% | 473% | 68.4% | 68.6% | 61.3% | 58.1% | 55.6% | 55.9% |
| Net sales 1 | 19,181 | 19,953 | 20,616 | 21,399 | 22,420 | 24,172 | 25,889 | 27,545 |
| EBITDA 1 | 4,943 | 6,504 | 6,226 | 6,027 | 6,101 | 6,835 | 7,630 | 8,354 |
| EBIT 1 | 3,390 | 5,031 | 4,794 | 4,467 | 4,492 | 5,125 | 5,833 | 6,501 |
| Net income 1 | 2,074 | 313 | 2,362 | 2,751 | 3,484 | 4,094 | 4,686 | 5,137 |
| Net Debt 1 | 1,381 | 852 | -7,450 | -8,257 | -8,496 | -9,433 | -10,538 | -12,378 |
| Reference price 2 | 115.35 | 147.14 | 141.34 | 160.09 | 149.81 | 200.74 | 200.74 | 200.74 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 79.44x | 5.53x | 52.12x | 0.33% | 41.22B | |
| 11.86x | 1.34x | 8.64x | 6.21% | 15.81B | |
| 8.05x | 1.64x | 6.05x | 8.67% | 10.2B | |
| 10.6x | 1.78x | 5.95x | 3.17% | 6.98B | |
| 11.72x | 0.19x | 3.15x | 5.09% | 2.27B | |
| 10.44x | 1.23x | 6.41x | 8.31% | 1.92B | |
| 21.36x | - | - | - | 1.91B | |
| 9.34x | - | - | 6.37% | 1.7B | |
| 57.26x | - | - | 1.62% | 1.61B | |
| Average | 24.45x | 1.95x | 13.72x | 4.97% | 9.29B | |
| Weighted average by Cap. | 45.61x | 3.59x | 30.71x | 3.22% |
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
- CFR Stock
- CFR Stock
- Valuation COMPAGNIE FINANCIERE RICHEMONT
Select your edition
All financial news and data tailored to specific country editions
