|
Market Closed -
Euronext Paris
11:55:00 2026-10-15 EDT
|
5-day change | 1st Jan Change | ||
| 1,338.50 EUR | +3.32% |
|
+6.02% | -36.92% |
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 | 140,197 | - | - |
| Change | - | -6.02% | 32.79% | 21.23% | -8.52% | -36.98% | - | - |
| Enterprise Value (EV) 1 | 154,062 | 141,867 | 192,025 | 233,716 | 212,572 | 126,962 | 124,909 | 122,547 |
| Change | - | -7.92% | 35.36% | 21.71% | -9.05% | -40.27% | -1.62% | -1.89% |
| P/E | 65.9x | 45x | 46.7x | 52.9x | 49.3x | 30.6x | 27.8x | 25.4x |
| PBR | 17.3x | 12.1x | 13.2x | 14.1x | 11.8x | 6.55x | 5.76x | 5.06x |
| PEG | - | 1.2x | 1.7x | 7.91x | -27.03x | 18.16x | 2.85x | 2.69x |
| Capitalization / Revenue | 17.9x | 13x | 14.9x | 16x | 13.9x | 8.4x | 7.81x | 7.28x |
| EV / Revenue | 17.2x | 12.2x | 14.3x | 15.4x | 13.3x | 7.61x | 6.96x | 6.36x |
| EV / EBITDA | 40.1x | 26.7x | 29.9x | 33.4x | 28.4x | 16.8x | 15.4x | 14.1x |
| EV / EBIT | 43.6x | 30.2x | 34x | 38x | 32.4x | 19x | 17.4x | 15.9x |
| EV / FCF | 53.6x | 38.7x | 55.4x | 57.4x | 50.5x | 30.8x | 27.1x | 24.4x |
| FCF Yield | 1.86% | 2.58% | 1.81% | 1.74% | 1.98% | 3.25% | 3.69% | 4.09% |
| Dividend per Share 2 | 8 | 13 | 25 | 16 | 19 | 19.58 | 20.8 | 22.66 |
| Rate of return | 0.52% | 0.9% | 1.3% | 0.69% | 0.9% | 1.46% | 1.55% | 1.69% |
| EPS 2 | 23.3 | 32.09 | 41.12 | 43.87 | 43.07 | 43.8 | 48.07 | 52.61 |
| Distribution rate | 34.3% | 40.5% | 60.8% | 36.5% | 44.1% | 44.7% | 43.3% | 43.1% |
| Net sales 1 | 8,982 | 11,602 | 13,427 | 15,170 | 16,002 | 16,686 | 17,945 | 19,263 |
| EBITDA 1 | 3,842 | 5,304 | 6,422 | 6,994 | 7,495 | 7,546 | 8,092 | 8,714 |
| EBIT 1 | 3,530 | 4,697 | 5,650 | 6,150 | 6,569 | 6,687 | 7,181 | 7,731 |
| Net income 1 | 2,445 | 3,367 | 4,311 | 4,603 | 4,524 | 4,598 | 5,078 | 5,547 |
| Net Debt 1 | -6,671 | -9,188 | -8,565 | -9,468 | -9,893 | -13,235 | -15,289 | -17,650 |
| Reference price 2 | 1,536.00 | 1,445.00 | 1,918.80 | 2,322.00 | 2,122.00 | 1,338.50 | 1,338.50 | 1,338.50 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 29.58x | 7.34x | 16.23x | 1.51% | 151B | |
| 17.72x | 2.68x | 8.96x | 3.32% | 214B | |
| 24.91x | 3.98x | 13.98x | 2.31% | 122B | |
| 61.31x | 4.44x | 40.65x | 0.42% | 41.47B | |
| 11.7x | 1.75x | 6.04x | 3.99% | 26.56B | |
| 20.3x | 2.66x | 13.5x | 1.03% | 22.36B | |
| 10.23x | 1.16x | 7.55x | 7.12% | 13.51B | |
| 18.95x | 3.61x | 8.97x | 3.08% | 13.5B | |
| 14.61x | 2.28x | 6.85x | 3.58% | 12.31B | |
| Average | 23.26x | 3.32x | 13.64x | 2.93% | 68.46B | |
| Weighted average by Cap. | 24.61x | 4.13x | 13.83x | 2.51% |
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
