Company Valuation: Kering SA

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 32,537 - -
Change - -33.56% -16.49% -39.83% 26.35% -11.83% - -
Enterprise Value (EV) 1 92,144 60,428 57,041 39,706 44,942 41,757 41,508 40,912
Change - -34.42% -5.61% -30.39% 13.19% -7.09% -0.6% -1.44%
P/E Ratio 27.7x 16.2x 16.4x 25.8x 510x 43.9x 28.5x 21.1x
PBR 6.57x 4.15x 3.22x 1.96x 2.51x 2.16x 2.05x 1.93x
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 2.21x 2.08x 1.94x
EV / Revenue 5.22x 2.97x 2.92x 2.31x 3.06x 2.83x 2.65x 2.44x
EV / EBITDA 14.2x 8.33x 8.68x 8.51x 12.2x 11x 9.65x 8.41x
EV / EBIT 18.4x 10.8x 12x 15.5x 27.6x 22.4x 17.9x 14.3x
EV / FCF 23.4x 18.8x 28.8x 28.4x 19.5x 16.3x 19.1x 18.7x
FCF Yield 4.28% 5.31% 3.48% 3.53% 5.12% 6.14% 5.24% 5.35%
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% 1.37% 1.94% 2.58%
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 2 706.90 475.50 399.00 238.25 301.00 265.35 265.35 265.35
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

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
26.01x3.86x13.65x3.42% 205B
50.67x6.11x25.77x0.73% 155B
30.37x2.89x19.36x0.76% 75.95B
22.18x3.99x15.98x1.06% 30.51B
21.19x1.45x8.14x4.35% 28.67B
17.9x2.48x10.99x2.01% 21.78B
29.07x1.69x14.33x-.--% 20.94B
14.16x1.7x7.1x4.71% 10.03B
8.29x0.43x4.08x3.1% 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%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!