Valuation INDITEX Berne S.E.

Stocks

End-of-day quote Berne S.E. Other stock markets 2026-06-08			5-day change	1st Jan Change
50.34 ^CHF	+14.95%		0.00%	+14.95%

06-18	IBEX 35 cools geopolitical euphoria as Fed adopts more restrictive stance	RE
06-17	Spanish stock market bets on moderation while awaiting the Fed	RE

Data adjusted to current consolidation scope

Fiscal Period: January	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	83,293	89,057	123,620	164,209	171,311	175,983	-	-
Change	-	6.92%	38.81%	32.83%	4.32%	2.73%	-	-
Enterprise Value (EV) ¹	73,934	78,987	112,214	152,714	160,353	164,298	163,295	162,312
Change	-	6.83%	42.07%	36.09%	5%	2.46%	-0.61%	-0.6%
P/E	25.7x	21.6x	23x	28x	27.5x	26x	23.8x	21.8x
PBR	5.29x	5.24x	6.63x	8.34x	8.4x	8.18x	7.6x	7.34x
PEG	-	0.8x	0.8x	3.12x	4.47x	2.93x	2.59x	2.46x
Capitalization / Revenue	3.01x	2.73x	3.44x	4.25x	4.3x	4.12x	3.84x	3.59x
EV / Revenue	2.67x	2.43x	3.12x	3.95x	4.02x	3.85x	3.57x	3.31x
EV / EBITDA	10.3x	9.13x	11.4x	14.2x	14.2x	13.6x	12.5x	11.6x
EV / EBIT	17.3x	14.3x	16.5x	20.2x	20.1x	18.9x	17.2x	15.8x
EV / FCF	13.1x	21.7x	16.5x	23.1x	34.2x	26.5x	23.2x	20.9x
FCF Yield	7.61%	4.61%	6.06%	4.33%	2.92%	3.77%	4.31%	4.78%
Dividend per Share ²	0.93	1.2	1.54	1.68	1.75	1.938	2.104	2.278
Rate of return	3.48%	4.19%	3.88%	3.19%	3.18%	3.43%	3.72%	4.03%
EPS ²	1.042	1.327	1.729	1.884	2	2.177	2.377	2.588
Distribution rate	89.3%	90.4%	89.1%	89.2%	87.5%	89%	88.5%	88%
Net sales ¹	27,716	32,569	35,947	38,632	39,864	42,680	45,793	48,982
EBITDA ¹	7,183	8,649	9,850	10,728	11,267	12,071	13,048	14,048
EBIT ¹	4,282	5,520	6,809	7,554	7,997	8,698	9,472	10,283
Net income ¹	3,243	4,130	5,381	5,866	6,220	6,785	7,415	8,080
Net Debt ¹	-9,359	-10,070	-11,406	-11,495	-10,958	-11,686	-12,688	-13,672
Reference price ²	26.74	28.62	39.71	52.72	55.00	56.50	56.50	56.50
Nbr of stocks (in thousands)	3,114,926	3,111,719	3,113,070	3,114,746	3,114,746	3,114,746	-	-
Announcement Date	3/16/22	3/15/23	3/13/24	3/12/25	3/10/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
FAST RETAILING CO., LTD.	52.22x	6.34x	26.68x	0.71%	160B
ROSS STORES, INC.	29.86x	2.84x	19.02x	0.77%	74.68B
KERING	45.76x	2.93x	11.38x	1.31%	38.92B
TAPESTRY, INC.	21.08x	3.8x	15.22x	1.11%	28.99B
HENNES & MAURITZ AB	21.48x	1.47x	8.22x	4.31%	28.43B
NEXT PLC	18.21x	2.52x	11.17x	1.97%	21.82B
BURLINGTON STORES, INC.	29.1x	1.69x	14.34x	-.--%	20.96B
LPP SA	13.44x	1.63x	6.81x	4.96%	9.39B
THE GAP, INC.	7.94x	0.41x	3.87x	3.24%	7.61B
Average	26.56x	2.63x	12.97x	2.04%	43.46B
Weighted average by Cap.	37.83x	4.10x	19.05x	1.26%