Valuation INDITEX Warsaw S.E.

Stocks

Market Closed - Warsaw S.E. Other stock markets 11:56:12 2026-07-17 EDT			5-day change	1st Jan Change
242.10 ^PLN	0.00%		0.00%	+3.99%

07-16	The IBEX 35, for now, sidesteps the tech storm and opens with slight gains	RE
07-15	The IBEX 35 opens lower, with geopolitics and the Fed in focus	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	167,386	-	-
Change	-	6.92%	38.81%	32.83%	4.32%	-2.29%	-	-
Enterprise Value (EV) ¹	73,934	78,987	112,214	152,714	160,353	162,190	161,757	161,199
Change	-	6.83%	42.07%	36.09%	5%	1.15%	-0.27%	-0.34%
P/E	25.7x	21.6x	23x	28x	27.5x	24.7x	22.6x	20.8x
PBR	5.29x	5.24x	6.63x	8.34x	8.4x	7.78x	7.23x	6.98x
PEG	-	0.8x	0.8x	3.12x	4.47x	2.79x	2.46x	2.35x
Capitalization / Revenue	3.01x	2.73x	3.44x	4.25x	4.3x	3.92x	3.66x	3.42x
EV / Revenue	2.67x	2.43x	3.12x	3.95x	4.02x	3.8x	3.53x	3.29x
EV / EBITDA	10.3x	9.13x	11.4x	14.2x	14.2x	13.4x	12.4x	11.5x
EV / EBIT	17.3x	14.3x	16.5x	20.2x	20.1x	18.6x	17.1x	15.7x
EV / FCF	13.1x	21.7x	16.5x	23.1x	34.2x	26.2x	23x	20.8x
FCF Yield	7.61%	4.61%	6.06%	4.33%	2.92%	3.82%	4.35%	4.82%
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%	3.61%	3.91%	4.24%
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	-5,196	-5,629	-6,187
Reference price ²	26.74	28.62	39.71	52.72	55.00	53.74	53.74	53.74
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
FAST RETAILING CO., LTD.	47.9x	5.88x	24.53x	0.78%	149B
ROSS STORES, INC.	29.85x	2.84x	19x	0.77%	74.65B
KERING	44.98x	2.74x	10.77x	1.37%	35.83B
TAPESTRY, INC.	21.18x	3.82x	15.27x	1.11%	29.13B
HENNES & MAURITZ AB	21x	1.42x	8.01x	4.47%	27.07B
NEXT PLC	18.91x	2.61x	11.61x	1.9%	23.09B
BURLINGTON STORES, INC.	30.77x	1.79x	15.13x	-.--%	22.16B
LPP SA	14.26x	1.72x	7.2x	4.55%	9.84B
THE GAP, INC.	7.67x	0.4x	3.75x	3.35%	7.38B
Average	26.28x	2.58x	12.81x	2.03%	42.01B
Weighted average by Cap.	35.64x	3.85x	18.04x	1.29%