|
Real-time
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,561.00 EUR | +0.03% |
|
-7.79% | -26.32% |
| 03:46am | Prestige beauty outpaces high-end bags as China's luxury spending evolves | RE |
| 07-31 | Hermès Kept at Buy as Berenberg Notes Market Reaction to 'Conservative' FY27 Pricing Guidance | MT |
Company Valuation: Hermès International
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 160,733 | 151,055 | 200,590 | 243,184 | 222,465 | 163,450 | - | - |
| Change | - | -6.02% | 32.79% | 21.23% | -8.52% | -26.53% | - | - |
| Enterprise Value (EV) 1 | 154,062 | 141,867 | 192,025 | 233,716 | 212,572 | 149,480 | 147,527 | 144,770 |
| Change | - | -7.92% | 35.36% | 21.71% | -9.05% | -29.68% | -1.31% | -1.87% |
| P/E | 65.9x | 45x | 46.7x | 52.9x | 49.3x | 35.3x | 30.4x | 27.6x |
| PBR | 17.3x | 12.1x | 13.2x | 14.1x | 11.8x | 7.59x | 6.63x | 5.78x |
| PEG | - | 1.2x | 1.7x | 7.91x | -27.03x | 13.23x | 1.9x | 2.7x |
| Capitalization / Revenue | 17.9x | 13x | 14.9x | 16x | 13.9x | 9.73x | 8.93x | 8.23x |
| EV / Revenue | 17.2x | 12.2x | 14.3x | 15.4x | 13.3x | 8.9x | 8.06x | 7.29x |
| EV / EBITDA | 40.1x | 26.7x | 29.9x | 33.4x | 28.4x | 19.6x | 17.7x | 15.9x |
| EV / EBIT | 43.6x | 30.2x | 34x | 38x | 32.4x | 22.1x | 19.9x | 17.9x |
| EV / FCF | 53.6x | 38.7x | 55.4x | 57.4x | 50.5x | 35.4x | 30.2x | 27.3x |
| FCF Yield | 1.86% | 2.58% | 1.81% | 1.74% | 1.98% | 2.82% | 3.31% | 3.66% |
| Dividend per Share 2 | 8 | 13 | 25 | 16 | 19 | 19.01 | 21.74 | 23.96 |
| Rate of return | 0.52% | 0.9% | 1.3% | 0.69% | 0.9% | 1.22% | 1.39% | 1.54% |
| EPS 2 | 23.3 | 32.09 | 41.12 | 43.87 | 43.07 | 44.22 | 51.26 | 56.53 |
| Distribution rate | 34.3% | 40.5% | 60.8% | 36.5% | 44.1% | 43% | 42.4% | 42.4% |
| Net sales 1 | 8,982 | 11,602 | 13,427 | 15,170 | 16,002 | 16,796 | 18,307 | 19,872 |
| EBITDA 1 | 3,842 | 5,304 | 6,422 | 6,994 | 7,495 | 7,624 | 8,328 | 9,087 |
| EBIT 1 | 3,530 | 4,697 | 5,650 | 6,150 | 6,569 | 6,756 | 7,395 | 8,077 |
| Net income 1 | 2,445 | 3,367 | 4,311 | 4,603 | 4,524 | 4,646 | 5,384 | 5,939 |
| Net Debt 1 | -6,671 | -9,188 | -8,565 | -9,468 | -9,893 | -13,970 | -15,923 | -18,679 |
| Reference price 2 | 1,536.00 | 1,445.00 | 1,918.80 | 2,322.00 | 2,122.00 | 1,560.50 | 1,560.50 | 1,560.50 |
| Nbr of stocks (in thousands) | 104,644 | 104,536 | 104,539 | 104,731 | 104,837 | 104,742 | - | - |
| Announcement Date | 2/18/22 | 2/17/23 | 2/9/24 | 2/14/25 | 2/12/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 35.29x | 8.9x | 19.61x | 1.22% | 188B | |
| 38.81x | 3.01x | 22.61x | 0.27% | 795M | |
| 9.93x | - | - | 5.07% | 624M | |
| -517.67x | - | - | -.--% | 463M | |
| Average | -108.41x | 5.95x | 21.11x | 1.64% | 47.49B | |
| Weighted average by Cap. | 33.87x | 8.87x | 19.62x | 1.22% |
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
- RMS Stock
- Valuation Hermès International
Select your edition
All financial news and data tailored to specific country editions
