Valuation Kering Swiss Exchange

Stocks

End-of-day quote Swiss Exchange Other stock markets			5-day change	1st Jan Change
- ^CHF	-.--%		-.--%	-

06-15	AlphaValue/Baader Europe Downgrades Kering to Add, Lifts PT	MT
06-15	Hormuz Tensions Ease, Lifting Lufthansa

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	87,474	58,122	48,537	29,206	36,903	32,212	-	-
Change	-	-33.56%	-16.49%	-39.83%	26.35%	-12.71%	-	-
Enterprise Value (EV) ¹	92,144	60,428	57,041	39,706	44,942	41,432	41,183	40,587
Change	-	-34.42%	-5.61%	-30.39%	13.19%	-7.81%	-0.6%	-1.45%
P/E Ratio	27.7x	16.2x	16.4x	25.8x	510x	43.5x	28.2x	20.9x
PBR	6.57x	4.15x	3.22x	1.96x	2.51x	2.14x	2.03x	1.91x
PEG	-	1.1x	-1x	-0.4x	-5.4x	0x	0.5x	0.6x
Capitalization / Revenue	4.96x	2.86x	2.48x	1.7x	2.51x	2.19x	2.06x	1.92x
EV / Revenue	5.22x	2.97x	2.92x	2.31x	3.06x	2.81x	2.63x	2.42x
EV / EBITDA	14.2x	8.33x	8.68x	8.51x	12.2x	10.9x	9.57x	8.34x
EV / EBIT	18.4x	10.8x	12x	15.5x	27.6x	22.2x	17.8x	14.2x
EV / FCF	23.4x	18.8x	28.8x	28.4x	19.5x	16.2x	19x	18.5x
FCF Yield	4.28%	5.31%	3.48%	3.53%	5.12%	6.19%	5.28%	5.4%
Dividend per Share ²	12	14	14	6	3	3.629	5.159	6.851
Rate of return	1.7%	2.94%	3.51%	2.52%	1%	1.38%	1.96%	2.61%
EPS ²	25.49	29.31	24.37	9.24	0.59	6.044	9.308	12.6
Distribution rate	47.1%	47.8%	57.4%	64.9%	508%	60%	55.4%	54.4%
Net sales ¹	17,645	20,351	19,566	17,194	14,675	14,732	15,654	16,753
EBITDA ¹	6,470	7,255	6,569	4,667	3,675	3,790	4,303	4,865
EBIT ¹	5,017	5,589	4,746	2,554	1,631	1,863	2,319	2,854
Net income ¹	3,176	3,614	2,983	1,133	72	747.5	1,155	1,529
Net Debt ¹	4,670	2,306	8,504	10,500	8,039	9,220	8,971	8,375
Reference price ²	706.90	475.50	399.00	238.25	301.00	262.70	262.70	262.70
Nbr of stocks (in thousands)	123,744	122,233	121,646	122,587	122,601	122,620	-	-
Announcement Date	2/17/22	2/15/23	2/8/24	2/11/25	2/10/26	-	-	-

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	26.01x	3.86x	13.65x	3.42%	205B
FAST RETAILING CO., LTD.	50.67x	6.11x	25.77x	0.73%	155B
ROSS STORES, INC.	30.37x	2.89x	19.36x	0.76%	75.95B
TAPESTRY, INC.	22.18x	3.99x	15.98x	1.06%	30.51B
HENNES & MAURITZ AB	21.19x	1.45x	8.14x	4.35%	28.67B
NEXT PLC	17.9x	2.48x	10.99x	2.01%	21.78B
BURLINGTON STORES, INC.	29.07x	1.69x	14.33x	-.--%	20.94B
LPP SA	14.16x	1.7x	7.1x	4.71%	10.03B
THE GAP, INC.	8.29x	0.43x	4.08x	3.1%	7.96B
Average	24.43x	2.73x	13.27x	2.24%	61.76B
Weighted average by Cap.	32.37x	4.02x	17.33x	2.06%