Valuation EssilorLuxottica BOERSE MUENCHEN
Stocks
ESL
FR0000121667
Medical Equipment, Supplies & Distribution
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 172.30 EUR | -1.91% |
|
+3.01% | -35.69% |
| 07-02 | ESSILORLUXOTTICA : UBS remains its Buy rating | ZD |
| 07-02 | ESSILORLUXOTTICA : RBC gives a Buy rating | ZD |
Company Valuation: EssilorLuxottica
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 82,608 | 75,236 | 81,962 | 107,377 | 124,976 | 79,165 | - | - |
| Change | - | -8.92% | 8.94% | 31.01% | 16.39% | -36.66% | - | - |
| Enterprise Value (EV) 1 | 92,306 | 82,299 | 87,821 | 118,347 | 135,826 | 88,962 | 88,023 | 86,862 |
| Change | - | -10.84% | 6.71% | 34.76% | 14.77% | -34.5% | -1.06% | -1.32% |
| P/E | 57.1x | 35x | 35.7x | 45.9x | 54.2x | 30.1x | 26.1x | 22.7x |
| PBR | 2.34x | 2.01x | 2.1x | 2.68x | 3.22x | 1.99x | 1.92x | 1.84x |
| PEG | - | 0.7x | 6.9x | 46.63x | -18.54x | 2x | 1.7x | 1.5x |
| Capitalization / Revenue | 4.17x | 3.07x | 3.23x | 4.05x | 4.39x | 2.59x | 2.36x | 2.17x |
| EV / Revenue | 4.66x | 3.36x | 3.46x | 4.46x | 4.77x | 2.92x | 2.63x | 2.38x |
| EV / EBITDA | 16.8x | 11.6x | 12.3x | 15.8x | 20.9x | 12.3x | 11x | 10x |
| EV / EBIT | 30.5x | 20x | 21x | 26.8x | 30.5x | 18.7x | 16.6x | 14.7x |
| EV / FCF | 33.1x | 36.4x | 26.4x | 49.3x | 48.6x | 23.4x | 21.1x | 18.9x |
| FCF Yield | 3.02% | 2.75% | 3.79% | 2.03% | 2.06% | 4.28% | 4.73% | 5.28% |
| Dividend per Share 2 | 2.51 | 3.23 | 3.95 | 3.95 | 4 | 4.102 | 4.537 | 5.02 |
| Rate of return | 1.34% | 1.91% | 2.18% | 1.68% | 1.48% | 2.38% | 2.63% | 2.91% |
| EPS 2 | 3.28 | 4.83 | 5.08 | 5.13 | 4.98 | 5.728 | 6.589 | 7.602 |
| Distribution rate | 76.5% | 66.9% | 77.8% | 77% | 80.3% | 71.6% | 68.9% | 66% |
| Net sales 1 | 19,820 | 24,494 | 25,395 | 26,508 | 28,491 | 30,511 | 33,502 | 36,500 |
| EBITDA 1 | 5,488 | 7,085 | 7,150 | 7,512 | 6,492 | 7,243 | 7,972 | 8,684 |
| EBIT 1 | 3,027 | 4,115 | 4,178 | 4,414 | 4,459 | 4,750 | 5,315 | 5,925 |
| Net income 1 | 1,463 | 2,152 | 2,289 | 2,359 | 2,315 | 2,677 | 3,056 | 3,504 |
| Net Debt 1 | 9,698 | 7,063 | 5,859 | 10,970 | 10,850 | 9,798 | 8,858 | 7,697 |
| Reference price 2 | 187.24 | 169.20 | 181.60 | 235.60 | 269.90 | 172.20 | 172.20 | 172.20 |
| Nbr of stocks (in thousands) | 441,185 | 444,659 | 451,334 | 455,759 | 463,045 | 459,725 | - | - |
| Announcement Date | 3/11/22 | 2/23/23 | 2/14/24 | 2/12/25 | 2/11/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 31.75x | 3.24x | 12.31x | 0.51% | 33.47B | |
| 36.41x | 3.85x | 12.35x | -.--% | 14.47B | |
| 200.77x | 10.16x | 52.06x | - | 9.67B | |
| 20.01x | 4.86x | 13.8x | 1.42% | 2B | |
| 12.3x | 3.93x | 8.09x | 2.26% | 1.44B | |
| 25.38x | 5.17x | 15.87x | 2.05% | 841M | |
| 13.52x | 2.77x | 7.15x | 2.98% | 836M | |
| 19.24x | 1.27x | 8.07x | 1.71% | 774M | |
| -8.28x | - | - | - | 640M | |
| Average | 39.01x | 4.41x | 16.21x | 1.56% | 7.13B | |
| Weighted average by Cap. | 56.63x | 4.50x | 18.25x | 0.53% |
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
- EL Stock
- ESL Stock
- Valuation EssilorLuxottica
Select your edition
All financial news and data tailored to specific country editions
