|
Market Closed -
Euronext Paris
11:55:00 2026-10-16 EDT
|
After hours 13:38:28 | |||
| 154.40 EUR | +3.83% |
|
154.58 | +0.11% |
| 01:32am | Del Vecchio, Leonardo Maria weighs sale of stake in Delfin | AN |
| 10-15 | Italian holding company Delfin explores funding for potential internal stake buyout, sources say | RE |
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 | 68,341 | - | - |
| Change | - | -8.92% | 8.94% | 31.01% | 16.39% | -45.32% | - | - |
| Enterprise Value (EV) 1 | 92,306 | 82,299 | 87,821 | 118,347 | 135,826 | 77,897 | 77,153 | 75,831 |
| Change | - | -10.84% | 6.71% | 34.76% | 14.77% | -42.65% | -0.95% | -1.71% |
| P/E | 57.1x | 35x | 35.7x | 45.9x | 54.2x | 26.3x | 23.9x | 21x |
| PBR | 2.34x | 2.01x | 2.1x | 2.68x | 3.22x | 1.72x | 1.66x | 1.6x |
| PEG | - | 0.7x | 6.9x | 46.63x | -18.54x | 2x | 2.3x | 1.5x |
| Capitalization / Revenue | 4.17x | 3.07x | 3.23x | 4.05x | 4.39x | 2.27x | 2.1x | 1.95x |
| EV / Revenue | 4.66x | 3.36x | 3.46x | 4.46x | 4.77x | 2.59x | 2.37x | 2.17x |
| EV / EBITDA | 16.8x | 11.6x | 12.3x | 15.8x | 20.9x | 10.4x | 9.62x | 8.78x |
| EV / EBIT | 30.5x | 20x | 21x | 26.8x | 30.5x | 16.2x | 14.9x | 13.3x |
| EV / FCF | 33.1x | 36.4x | 26.4x | 49.3x | 48.6x | 20.3x | 19x | 17x |
| FCF Yield | 3.02% | 2.75% | 3.79% | 2.03% | 2.06% | 4.93% | 5.25% | 5.88% |
| Dividend per Share 2 | 2.51 | 3.23 | 3.95 | 3.95 | 4 | 4.047 | 4.395 | 4.824 |
| Rate of return | 1.34% | 1.91% | 2.18% | 1.68% | 1.48% | 2.72% | 2.96% | 3.24% |
| EPS 2 | 3.28 | 4.83 | 5.08 | 5.13 | 4.98 | 5.646 | 6.226 | 7.087 |
| Distribution rate | 76.5% | 66.9% | 77.8% | 77% | 80.3% | 71.7% | 70.6% | 68.1% |
| Net sales 1 | 19,820 | 24,494 | 25,395 | 26,508 | 28,491 | 30,097 | 32,543 | 34,970 |
| EBITDA 1 | 5,488 | 7,085 | 7,150 | 7,512 | 6,492 | 7,485 | 8,021 | 8,634 |
| EBIT 1 | 3,027 | 4,115 | 4,178 | 4,414 | 4,459 | 4,799 | 5,190 | 5,712 |
| Net income 1 | 1,463 | 2,152 | 2,289 | 2,359 | 2,315 | 2,704 | 3,005 | 3,438 |
| Net Debt 1 | 9,698 | 7,063 | 5,859 | 10,970 | 10,850 | 9,555 | 8,812 | 7,490 |
| Reference price 2 | 187.24 | 169.20 | 181.60 | 235.60 | 269.90 | 148.70 | 148.70 | 148.70 |
| Nbr of stocks (in thousands) | 441,185 | 444,659 | 451,334 | 455,759 | 463,045 | 459,592 | - | - |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.34x | 2.59x | 10.38x | 2.72% | 76.56B | |
| 30.89x | 4.09x | 15.79x | 2.46% | 181B | |
| 20.43x | 3.54x | 12.67x | 2.95% | 117B | |
| 22.83x | 4.47x | 15.61x | 1.23% | 112B | |
| 18.73x | 0.22x | 13.57x | 0.7% | 65.15B | |
| 30.39x | 7.54x | 19.43x | 1.32% | 52.79B | |
| 37.34x | 3.56x | 12.2x | 2.02% | 52.78B | |
| 37.06x | 9.21x | 25.79x | -.--% | 43.11B | |
| 49.13x | 1.34x | 12.46x | 0.2% | 32.08B | |
| 35.24x | 6.18x | 19.41x | -.--% | 33.1B | |
| Average | 30.84x | 4.27x | 15.73x | 1.36% | 76.6B | |
| Weighted average by Cap. | 28.33x | 4.05x | 15.14x | 1.78% |
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
- Valuation EssilorLuxottica
Select your edition
All financial news and data tailored to specific country editions
