Valuation Kering

Stocks

Market Closed - Euronext Paris 11:55:00 2026-11-04 EST			5-day change	1st Jan Change
191.70 ^EUR	+6.36%		+8.55%	-36.31%

11-04	Dsm-firmenich raises growth outlook in line with expectations	RE
11-04	Dsm-firmenich raises growth outlook in line with expectations	RE

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	23,506	-	-
Change	-	-33.56%	-16.49%	-39.83%	26.35%	-36.3%	-	-
Enterprise Value (EV) ¹	92,144	60,428	57,041	39,706	44,942	32,529	32,045	31,481
Change	-	-34.42%	-5.61%	-30.39%	13.19%	-27.62%	-1.49%	-1.76%
P/E	27.7x	16.2x	16.4x	25.8x	510x	40.9x	22.5x	16.6x
PBR	6.57x	4.15x	3.22x	1.96x	2.51x	1.58x	1.49x	1.41x
PEG	-	1.1x	-1x	-0.4x	-5.4x	0x	0.3x	0.5x
Capitalization / Revenue	4.96x	2.86x	2.48x	1.7x	2.51x	1.62x	1.52x	1.44x
EV / Revenue	5.22x	2.97x	2.92x	2.31x	3.06x	2.24x	2.08x	1.92x
EV / EBITDA	14.2x	8.33x	8.68x	8.51x	12.2x	8.68x	7.71x	6.76x
EV / EBIT	18.4x	10.8x	12x	15.5x	27.6x	18.3x	14.6x	11.8x
EV / FCF	23.4x	18.8x	28.8x	28.4x	19.5x	17.5x	18.6x	15x
FCF Yield	4.28%	5.31%	3.48%	3.53%	5.12%	5.71%	5.38%	6.69%
Dividend per Share ²	12	14	14	6	3	3.323	4.847	6.18
Rate of return	1.7%	2.94%	3.51%	2.52%	1%	1.73%	2.53%	3.22%
EPS ²	25.49	29.31	24.37	9.24	0.59	4.684	8.518	11.58
Distribution rate	47.1%	47.8%	57.4%	64.9%	508%	70.9%	56.9%	53.4%
Net sales ¹	17,645	20,351	19,566	17,194	14,675	14,553	15,419	16,378
EBITDA ¹	6,470	7,255	6,569	4,667	3,675	3,749	4,155	4,658
EBIT ¹	5,017	5,589	4,746	2,554	1,631	1,773	2,201	2,667
Net income ¹	3,176	3,614	2,983	1,133	72	595.9	1,047	1,406
Net Debt ¹	4,670	2,306	8,504	10,500	8,039	9,023	8,539	7,975
Reference price ²	706.90	475.50	399.00	238.25	301.00	191.70	191.70	191.70
Nbr of stocks (in thousands)	123,744	122,233	121,646	122,587	122,601	122,618	-	-
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.($)
KERING	38.48x	2.14x	8.3x	1.84%	24.74B
INDITEX	25.94x	3.94x	14.05x	3.44%	196B
FAST RETAILING CO., LTD.	45.19x	5.56x	22.89x	0.83%	146B
ROSS STORES, INC.	26.37x	2.73x	17.44x	0.76%	73.99B
HENNES & MAURITZ AB	22.27x	1.51x	8.56x	4.14%	28.91B
TAPESTRY, INC.	15.27x	2.97x	11.41x	1.54%	24.01B
NEXT PLC	18.47x	2.58x	11.63x	2%	23.12B
BURLINGTON STORES, INC.	20.89x	1.25x	10.66x	-.--%	15.07B
LPP SA	16.49x	2.1x	8.4x	3.49%	12.37B
ARITZIA INC.	28.26x	3.47x	16.79x	-.--%	12.14B
Average	25.76x	2.82x	13.01x	1.81%	55.59B
Weighted average by Cap.	30.35x	3.78x	15.91x	2.05%