Valuation L'Oréal Swiss Exchange

Stocks

Market Closed - Swiss Exchange Other stock markets 22:05:45 2026-04-16 EDT			5-day change	1st Jan Change
328.25 ^CHF	-.--%		-.--%	-20.20%

08:08am	European shares gain as earnings offset Middle East worries	RE
07:34am	LOREAL : JP Morgan sticks Neutral	ZD

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	232,521	178,538	240,974	182,877	195,473	204,170	-	-
Change	-	-23.22%	34.97%	-24.11%	6.89%	4.45%	-	-
Enterprise Value (EV) ¹	231,489	181,571	245,378	187,319	197,524	210,937	208,214	204,974
Change	-	-21.56%	35.14%	-23.66%	5.45%	6.79%	-1.29%	-1.56%
P/E	50.8x	31.4x	39.1x	28.6x	32x	29.1x	26.3x	24.3x
PBR	9.9x	6.57x	8.32x	5.52x	5.6x	5.41x	4.96x	4.54x
PEG	-	1.1x	4.56x	7.66x	-7.5x	1.9x	2.5x	2.93x
Capitalization / Revenue	7.2x	4.67x	5.85x	4.21x	4.44x	4.31x	4.13x	3.91x
EV / Revenue	7.17x	4.75x	5.96x	4.31x	4.48x	4.45x	4.21x	3.93x
EV / EBITDA	29.1x	20.2x	24.9x	17.8x	18.4x	18.4x	17.3x	15.9x
EV / EBIT	37.6x	24.3x	30.1x	21.6x	22.2x	21.8x	20.3x	18.7x
EV / FCF	40.9x	36.7x	40x	28.1x	27.6x	31.5x	26.2x	24.1x
FCF Yield	2.44%	2.72%	2.5%	3.55%	3.63%	3.18%	3.82%	4.15%
Dividend per Share ²	4.8	6	6.6	6.667	7.2	7.822	8.39	8.985
Rate of return	1.15%	1.8%	1.46%	1.95%	1.96%	2.04%	2.19%	2.34%
EPS ²	8.21	10.61	11.52	11.95	11.44	13.2	14.58	15.78
Distribution rate	58.5%	56.6%	57.3%	55.8%	62.9%	59.3%	57.6%	56.9%
Net sales ¹	32,288	38,261	41,182	43,487	44,052	47,399	49,435	52,212
EBITDA ¹	7,941	8,993	9,858	10,543	10,709	11,463	12,069	12,861
EBIT ¹	6,160	7,457	8,143	8,688	8,892	9,689	10,258	10,956
Net income ¹	4,597	5,707	6,184	6,409	6,127	7,044	7,758	8,390
Net Debt ¹	-1,033	3,033	4,404	4,443	2,051	6,767	4,044	803.9
Reference price ²	416.95	333.60	450.65	341.85	366.60	383.50	383.50	383.50
Nbr of stocks (in thousands)	557,672	535,187	534,725	534,962	533,205	532,387	-	-
Announcement Date	2/9/22	2/9/23	2/8/24	2/6/25	2/12/26	-	-	-

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.($)
GALDERMA GROUP AG	57.9x	8.1x	31.33x	0.27%	50.65B
APR CO., LTD.	21.7x	3.99x	15.43x	1.48%	8.39B
SHISEIDO COMPANY, LIMITED	33.85x	1.59x	12.3x	1.72%	8.49B
AMOREPACIFIC CORPORATION	21.03x	1.5x	9.49x	1.31%	5.21B
ELF BEAUTY	42.8x	2.79x	13.8x	-.--%	4.77B
INTERPARFUMS, INC.	26.04x	2.58x	13.46x	2.52%	4.07B
PROYA COSMETICS CO.,LTD.	15.31x	1.71x	9.55x	2.84%	3.54B
COTY INC.	-5.02x	0.93x	6.37x	-.--%	2.4B
INTERPARFUMS	18.51x	2.39x	11.57x	4.19%	2.44B
Average	25.79x	2.84x	13.70x	1.59%	9.99B
Weighted average by Cap.	43.46x	5.59x	22.99x	0.87%