|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 378.60 EUR | -0.05% |
|
-0.56% | +3.27% |
| 07-09 | LOREAL : JP Morgan remains Neutral | ZD |
| 07-08 | LOREAL : Buy rating from UBS | ZD |
Company Valuation: L'Oréal
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 | 202,090 | - | - |
| Change | - | -23.22% | 34.97% | -24.11% | 6.89% | 3.39% | - | - |
| Enterprise Value (EV) 1 | 231,489 | 181,571 | 245,378 | 187,319 | 197,524 | 208,673 | 206,208 | 203,229 |
| Change | - | -21.56% | 35.14% | -23.66% | 5.45% | 5.64% | -1.18% | -1.44% |
| P/E | 50.8x | 31.4x | 39.1x | 28.6x | 32x | 28.7x | 26.1x | 24.1x |
| PBR | 9.9x | 6.57x | 8.32x | 5.52x | 5.6x | 5.34x | 4.89x | 4.48x |
| PEG | - | 1.1x | 4.56x | 7.66x | -7.5x | 1.9x | 2.6x | 2.91x |
| Capitalization / Revenue | 7.2x | 4.67x | 5.85x | 4.21x | 4.44x | 4.35x | 4.1x | 3.88x |
| EV / Revenue | 7.17x | 4.75x | 5.96x | 4.31x | 4.48x | 4.49x | 4.19x | 3.9x |
| EV / EBITDA | 29.1x | 20.2x | 24.9x | 17.8x | 18.4x | 18.6x | 17.1x | 15.8x |
| EV / EBIT | 37.6x | 24.3x | 30.1x | 21.6x | 22.2x | 21.9x | 20.2x | 18.6x |
| EV / FCF | 40.9x | 36.7x | 40x | 28.1x | 27.6x | 30.6x | 25.5x | 23.5x |
| FCF Yield | 2.44% | 2.72% | 2.5% | 3.55% | 3.63% | 3.27% | 3.92% | 4.25% |
| Dividend per Share 2 | 4.8 | 6 | 6.6 | 6.667 | 7.2 | 7.742 | 8.345 | 8.962 |
| Rate of return | 1.15% | 1.8% | 1.46% | 1.95% | 1.96% | 2.04% | 2.2% | 2.37% |
| EPS 2 | 8.21 | 10.61 | 11.52 | 11.95 | 11.44 | 13.18 | 14.52 | 15.72 |
| Distribution rate | 58.5% | 56.6% | 57.3% | 55.8% | 62.9% | 58.7% | 57.5% | 57% |
| Net sales 1 | 32,288 | 38,261 | 41,182 | 43,487 | 44,052 | 46,472 | 49,248 | 52,061 |
| EBITDA 1 | 7,941 | 8,993 | 9,858 | 10,543 | 10,709 | 11,244 | 12,078 | 12,840 |
| EBIT 1 | 6,160 | 7,457 | 8,143 | 8,688 | 8,892 | 9,525 | 10,220 | 10,925 |
| Net income 1 | 4,597 | 5,707 | 6,184 | 6,409 | 6,127 | 7,068 | 7,723 | 8,323 |
| Net Debt 1 | -1,033 | 3,033 | 4,404 | 4,443 | 2,051 | 6,583 | 4,117 | 1,138 |
| Reference price 2 | 416.95 | 333.60 | 450.65 | 341.85 | 366.60 | 378.60 | 378.60 | 378.60 |
| Nbr of stocks (in thousands) | 557,672 | 535,187 | 534,725 | 534,962 | 533,205 | 533,783 | - | - |
| Announcement Date | 2/9/22 | 2/9/23 | 2/8/24 | 2/6/25 | 2/12/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 28.74x | 4.49x | 18.57x | 2.04% | 231B | |
| 56.31x | 8.03x | 31.4x | 0.27% | 49B | |
| 25.2x | 4.69x | 18.09x | 1.24% | 9.43B | |
| 28.62x | 1.38x | 10.65x | 2.04% | 7.26B | |
| 20.79x | 1.47x | 9.31x | 1.33% | 4.99B | |
| 38.23x | 2.53x | 12.47x | -.--% | 4.26B | |
| 24.28x | 2.39x | 12.45x | 2.72% | 3.77B | |
| 14.28x | 1.58x | 8.82x | 3.04% | 3.32B | |
| 19.94x | 2.46x | 12.04x | 3.88% | 2.58B | |
| 24.17x | - | - | 3.85% | 2.02B | |
| Average | 28.06x | 3.22x | 14.87x | 2.04% | 31.8B | |
| Weighted average by Cap. | 32.58x | 4.83x | 19.90x | 1.75% |
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
- Stock Market
- Stocks
- OR Stock
- Valuation L'Oréal
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
