Valuation INDITEX London S.E.

Stocks

Market Closed - London S.E. Other stock markets 11:30:00 2026-07-22 EDT			5-day change	1st Jan Change
54.64 ^EUR	+2.42%		+0.96%	+2.94%

07-22	BofA Upbeat on Inditex Amid Long-term Growth Opportunities; Price Objective Up	MT
07-22	Bernstein: Investor Focus on Inditex's Near-shoring Capabilities 'Misplaced'	MT

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	170,065	-	-
Change	-	6.92%	38.81%	32.83%	4.32%	-0.73%	-	-
Enterprise Value (EV) ¹	73,934	78,987	112,214	152,714	160,353	164,869	164,436	163,878
Change	-	6.83%	42.07%	36.09%	5%	2.82%	-0.26%	-0.34%
P/E	25.7x	21.6x	23x	28x	27.5x	25.1x	22.9x	21.1x
PBR	5.29x	5.24x	6.63x	8.34x	8.4x	7.9x	7.35x	7.09x
PEG	-	0.8x	0.8x	3.12x	4.47x	2.83x	2.46x	2.42x
Capitalization / Revenue	3.01x	2.73x	3.44x	4.25x	4.3x	3.98x	3.71x	3.47x
EV / Revenue	2.67x	2.43x	3.12x	3.95x	4.02x	3.86x	3.59x	3.34x
EV / EBITDA	10.3x	9.13x	11.4x	14.2x	14.2x	13.7x	12.6x	11.7x
EV / EBIT	17.3x	14.3x	16.5x	20.2x	20.1x	19x	17.3x	15.9x
EV / FCF	13.1x	21.7x	16.5x	23.1x	34.2x	26.6x	23.4x	21.1x
FCF Yield	7.61%	4.61%	6.06%	4.33%	2.92%	3.76%	4.28%	4.74%
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%	3.55%	3.86%	4.17%
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	54.60	54.60	54.60
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.	49.12x	6.04x	25.18x	0.76%	152B
ROSS STORES, INC.	30.25x	2.88x	19.27x	0.76%	75.64B
KERING	44.11x	2.7x	10.63x	1.41%	35.11B
TAPESTRY, INC.	20.87x	3.77x	15.06x	1.12%	28.72B
HENNES & MAURITZ AB	20.83x	1.4x	7.94x	4.51%	26.63B
NEXT PLC	18.83x	2.6x	11.57x	1.9%	22.83B
BURLINGTON STORES, INC.	30.64x	1.78x	15.07x	-.--%	22.06B
LPP SA	14.2x	1.71x	7.17x	4.57%	9.78B
THE GAP, INC.	7.33x	0.38x	3.56x	3.5%	7.06B
Average	26.24x	2.58x	12.83x	2.06%	42.23B
Weighted average by Cap.	36.21x	3.93x	18.42x	1.28%