|
Real-time
Other stock markets
|
5-day change | 1st Jan Change | ||
| 390.50 EUR | +0.77% |
|
+1.83% | +6.52% |
| 08-04 | Prestige beauty outpaces high-end bags as China's luxury spending evolves | RE |
| 08-03 | LOREAL : DZ Bank remains its Buy rating | 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 | 206,300 | - | - |
| Change | - | -23.22% | 34.97% | -24.11% | 6.89% | 5.54% | - | - |
| Enterprise Value (EV) 1 | 231,489 | 181,571 | 245,378 | 187,319 | 197,524 | 214,450 | 211,241 | 207,836 |
| Change | - | -21.56% | 35.14% | -23.66% | 5.45% | 8.57% | -1.5% | -1.61% |
| P/E | 50.8x | 31.4x | 39.1x | 28.6x | 32x | 29.4x | 26.4x | 24.4x |
| PBR | 9.9x | 6.57x | 8.32x | 5.52x | 5.6x | 5.51x | 5.02x | 4.59x |
| PEG | - | 1.1x | 4.56x | 7.66x | -7.5x | 1.9x | 2.3x | 2.94x |
| Capitalization / Revenue | 7.2x | 4.67x | 5.85x | 4.21x | 4.44x | 4.39x | 4.15x | 3.92x |
| EV / Revenue | 7.17x | 4.75x | 5.96x | 4.31x | 4.48x | 4.57x | 4.25x | 3.95x |
| EV / EBITDA | 29.1x | 20.2x | 24.9x | 17.8x | 18.4x | 18.8x | 17.4x | 16.1x |
| EV / EBIT | 37.6x | 24.3x | 30.1x | 21.6x | 22.2x | 22.3x | 20.4x | 18.8x |
| EV / FCF | 40.9x | 36.7x | 40x | 28.1x | 27.6x | 29.9x | 26.6x | 24.5x |
| FCF Yield | 2.44% | 2.72% | 2.5% | 3.55% | 3.63% | 3.34% | 3.76% | 4.08% |
| Dividend per Share 2 | 4.8 | 6 | 6.6 | 6.667 | 7.2 | 7.804 | 8.388 | 8.998 |
| Rate of return | 1.15% | 1.8% | 1.46% | 1.95% | 1.96% | 2.01% | 2.16% | 2.32% |
| EPS 2 | 8.21 | 10.61 | 11.52 | 11.95 | 11.44 | 13.18 | 14.66 | 15.87 |
| Distribution rate | 58.5% | 56.6% | 57.3% | 55.8% | 62.9% | 59.2% | 57.2% | 56.7% |
| Net sales 1 | 32,288 | 38,261 | 41,182 | 43,487 | 44,052 | 46,944 | 49,708 | 52,566 |
| EBITDA 1 | 7,941 | 8,993 | 9,858 | 10,543 | 10,709 | 11,385 | 12,148 | 12,948 |
| EBIT 1 | 6,160 | 7,457 | 8,143 | 8,688 | 8,892 | 9,613 | 10,333 | 11,036 |
| Net income 1 | 4,597 | 5,707 | 6,184 | 6,409 | 6,127 | 7,038 | 7,810 | 8,454 |
| Net Debt 1 | -1,033 | 3,033 | 4,404 | 4,443 | 2,051 | 8,150 | 4,942 | 1,536 |
| Reference price 2 | 416.95 | 333.60 | 450.65 | 341.85 | 366.60 | 387.50 | 387.50 | 387.50 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 29.41x | 4.57x | 18.84x | 2.01% | 238B | |
| 57.95x | 8.19x | 31.35x | 0.22% | 50.69B | |
| 24x | 4.43x | 17.13x | 1.34% | 9.43B | |
| 31.89x | 1.51x | 11.65x | 1.83% | 8.32B | |
| 22.14x | 1.58x | 10.16x | 1.21% | 5.73B | |
| 46.48x | 3.01x | 14.89x | -.--% | 5.18B | |
| 26.36x | 2.61x | 13.63x | 2.49% | 4.12B | |
| 14.77x | 1.63x | 9.14x | 2.94% | 3.43B | |
| 18.94x | 2.45x | 11.85x | 4.1% | 2.52B | |
| -5.35x | 0.96x | 6.56x | -.--% | 2.56B | |
| Average | 26.66x | 3.10x | 14.52x | 1.61% | 32.96B | |
| Weighted average by Cap. | 33.31x | 4.87x | 20.00x | 1.68% |
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
Select your edition
All financial news and data tailored to specific country editions
