Valuation INDITEX Warsaw S.E.

Stocks

Market Closed - Warsaw S.E. Other stock markets 11:55:43 2026-08-07 EDT			5-day change	1st Jan Change
246.10 ^PLN	0.00%		0.00%	+5.71%

04:18am	The IBEX 35 Clears Historic Milestone
03:16am	The IBEX 35 eases as investors await US jobs data, still set for a positive week	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	182,711	-	-
Change	-	6.92%	38.81%	32.83%	4.32%	6.65%	-	-
Enterprise Value (EV) ¹	73,934	78,987	112,214	152,714	160,353	177,515	177,082	176,524
Change	-	6.83%	42.07%	36.09%	5%	10.7%	-0.24%	-0.32%
P/E	25.7x	21.6x	23x	28x	27.5x	26.9x	24.6x	22.7x
PBR	5.29x	5.24x	6.63x	8.34x	8.4x	8.49x	7.9x	7.62x
PEG	-	0.8x	0.8x	3.12x	4.47x	3.03x	2.64x	2.61x
Capitalization / Revenue	3.01x	2.73x	3.44x	4.25x	4.3x	4.28x	3.99x	3.73x
EV / Revenue	2.67x	2.43x	3.12x	3.95x	4.02x	4.16x	3.86x	3.6x
EV / EBITDA	10.3x	9.13x	11.4x	14.2x	14.2x	14.7x	13.6x	12.6x
EV / EBIT	17.3x	14.3x	16.5x	20.2x	20.1x	20.4x	18.7x	17.2x
EV / FCF	13.1x	21.7x	16.5x	23.1x	34.2x	28.6x	25.2x	22.7x
FCF Yield	7.61%	4.61%	6.06%	4.33%	2.92%	3.5%	3.97%	4.4%
Dividend per Share ²	0.93	1.2	1.54	1.68	1.75	1.937	2.105	2.278
Rate of return	3.48%	4.19%	3.88%	3.19%	3.18%	3.3%	3.59%	3.88%
EPS ²	1.042	1.327	1.729	1.884	2	2.178	2.38	2.588
Distribution rate	89.3%	90.4%	89.1%	89.2%	87.5%	89%	88.4%	88%
Net sales ¹	27,716	32,569	35,947	38,632	39,864	42,682	45,833	48,999
EBITDA ¹	7,183	8,649	9,850	10,728	11,267	12,073	13,058	14,048
EBIT ¹	4,282	5,520	6,809	7,554	7,997	8,698	9,481	10,282
Net income ¹	3,243	4,130	5,381	5,866	6,220	6,785	7,423	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	58.66	58.66	58.66
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.($)
INDITEX	27x	4.17x	14.74x	3.29%	211B
FAST RETAILING CO., LTD.	47.79x	5.88x	24.5x	0.78%	153B
ROSS STORES, INC.	32.52x	3.11x	20.78x	0.7%	81.58B
KERING	54.29x	3x	11.69x	1.17%	40.94B
TAPESTRY, INC.	23.75x	4.26x	17.05x	0.99%	32.73B
HENNES & MAURITZ AB	23.06x	1.53x	8.65x	4.08%	30.06B
NEXT PLC	19.34x	2.67x	12.04x	2.01%	24.13B
BURLINGTON STORES, INC.	32.06x	1.86x	15.81x	-.--%	23.09B
LPP SA	15.55x	1.81x	7.78x	4.16%	10.94B
Average	30.60x	3.14x	14.78x	1.91%	67.48B
Weighted average by Cap.	34.13x	4.06x	17.43x	1.92%