Valuation EssilorLuxottica

Equities

Market Closed - Euronext Paris Other stock markets 12:55:00 2026-03-11 EDT			After hours 16:59:50
210.00 ^EUR	-1.41%		211.45	+0.69%

03-10	Trading floor on the buy side; Mib regains 45,200	AN
03-06	Leonardo Maria Del Vecchio Seeks to Tighten His Grip on Delfin, Main Shareholder of EssilorLuxottica

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	82,608	75,236	81,962	107,377	124,976	96,987	-	-
Change	-	-8.92%	8.94%	31.01%	16.39%	-22.4%	-	-
Enterprise Value (EV) ¹	92,306	82,299	87,821	118,347	135,826	105,843	104,143	103,953
Change	-	-10.84%	6.71%	34.76%	14.77%	-22.07%	-1.61%	-0.18%
P/E ratio	57.1x	35x	35.7x	45.9x	54.2x	37.1x	29.2x	25.9x
PBR	2.34x	2.01x	2.1x	2.68x	3.22x	2.41x	2.28x	2.23x
PEG	-	0.7x	6.9x	46.63x	-18.54x	2.7x	1.1x	2x
Capitalization / Revenue	4.17x	3.07x	3.23x	4.05x	4.39x	3.09x	2.79x	2.56x
EV / Revenue	4.66x	3.36x	3.46x	4.46x	4.77x	3.37x	2.99x	2.75x
EV / EBITDA	16.8x	11.6x	12.3x	15.8x	20.9x	14x	12.4x	11.3x
EV / EBIT	30.5x	20x	21x	26.8x	30.5x	21.5x	18.6x	16.8x
EV / FCF	33.1x	36.4x	26.4x	49.3x	48.6x	27.1x	23.9x	21.4x
FCF Yield	3.02%	2.75%	3.79%	2.03%	2.06%	3.68%	4.19%	4.68%
Dividend per Share ²	2.51	3.23	3.95	3.95	4	4.234	4.83	5.354
Rate of return	1.34%	1.91%	2.18%	1.68%	1.48%	2.02%	2.3%	2.55%
EPS ²	3.28	4.83	5.08	5.13	4.98	5.665	7.19	8.121
Distribution rate	76.5%	66.9%	77.8%	77%	80.3%	74.7%	67.2%	65.9%
Net sales ¹	19,820	24,494	25,395	26,508	28,491	31,404	34,772	37,843
EBITDA ¹	5,488	7,085	7,150	7,512	6,492	7,550	8,399	9,176
EBIT ¹	3,027	4,115	4,178	4,414	4,459	4,923	5,586	6,177
Net income ¹	1,463	2,152	2,289	2,359	2,315	2,758	3,257	3,737
Net Debt ¹	9,698	7,063	5,859	10,970	10,850	8,856	7,156	6,966
Reference price ²	187.24	169.20	181.60	235.60	269.90	210.00	210.00	210.00
Nbr of stocks (in thousands)	441,185	444,659	451,334	455,759	463,045	461,843	-	-
Announcement Date	3/11/22	2/23/23	2/14/24	2/12/25	2/11/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ESSILORLUXOTTICA	37.6x	3.41x	14.2x	1.99%	115B
ALCON INC.	35.04x	3.76x	14.13x	0.42%	39.6B
THE COOPER COMPANIES, INC.	23.04x	3.82x	12.18x	-.--%	14.52B
LENSKART SOLUTIONS LIMITED	196.39x	9.85x	50.68x	-	9.73B
SHANGHAI CONANT OPTICAL CO., LTD.	43.9x	10.74x	34.96x	-	3.8B
AUTEK CHINA INC.	27.15x	6.85x	15.25x	1.29%	2.01B
MINGYUE OPTICAL LENS CO.,LTD.	39.02x	-	-	-	1.13B
SPYGLASS PHARMA, INC.	-12.55x	-	-	-	894M
MENICON CO., LTD.	19.73x	1.31x	8.23x	1.65%	816M
PEGAVISION CORPORATION	12.53x	2.26x	5.92x	3.63%	688M
Average	42.19x	5.25x	19.44x	1.5%	18.77B
Weighted average by Cap.	43.78x	4.03x	16.32x	1.46%