Valuation INDITEX

Stocks

Market Closed - BME Other stock markets 11:39:50 2026-06-25 EDT			After hours 13:17:25
56.52 ^EUR	+1.33%		56.58	+0.11%

09:02am	As heatwave grips Europe, H&M plans for longer, hotter summers	RE
08:37am	H&M reports Q2 profit miss as tighter inventory hit sales	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	173,741	-	-
Change	-	6.92%	38.81%	32.83%	4.32%	1.42%	-	-
Enterprise Value (EV) ¹	73,934	78,987	112,214	152,714	160,353	162,055	161,053	160,069
Change	-	6.83%	42.07%	36.09%	5%	1.06%	-0.62%	-0.61%
P/E	25.7x	21.6x	23x	28x	27.5x	25.6x	23.5x	21.6x
PBR	5.29x	5.24x	6.63x	8.34x	8.4x	8.07x	7.51x	7.25x
PEG	-	0.8x	0.8x	3.12x	4.47x	2.89x	2.56x	2.44x
Capitalization / Revenue	3.01x	2.73x	3.44x	4.25x	4.3x	4.07x	3.79x	3.55x
EV / Revenue	2.67x	2.43x	3.12x	3.95x	4.02x	3.8x	3.52x	3.27x
EV / EBITDA	10.3x	9.13x	11.4x	14.2x	14.2x	13.4x	12.3x	11.4x
EV / EBIT	17.3x	14.3x	16.5x	20.2x	20.1x	18.6x	17x	15.6x
EV / FCF	13.1x	21.7x	16.5x	23.1x	34.2x	26.1x	22.9x	20.6x
FCF Yield	7.61%	4.61%	6.06%	4.33%	2.92%	3.82%	4.37%	4.85%
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%	3.47%	3.77%	4.08%
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	55.78	55.78	55.78
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	25.62x	3.8x	13.42x	3.47%	197B
FAST RETAILING CO., LTD.	50.28x	6.12x	25.58x	0.75%	155B
ROSS STORES, INC.	29.32x	2.78x	18.65x	0.79%	73.33B
KERING	43.91x	2.83x	11x	1.37%	36.96B
TAPESTRY, INC.	21.99x	3.96x	15.85x	1.07%	30.26B
HENNES & MAURITZ AB	21.29x	1.46x	8.17x	4.34%	27.6B
NEXT PLC	18.48x	2.55x	11.31x	1.94%	22.03B
BURLINGTON STORES, INC.	29.18x	1.7x	14.38x	-.--%	21.01B
LPP SA	12.97x	1.58x	6.62x	5.14%	8.9B
THE GAP, INC.	7.83x	0.41x	3.84x	3.28%	7.53B
Average	26.09x	2.72x	12.88x	2.21%	57.96B
Weighted average by Cap.	32.87x	3.92x	16.78x	2.03%