|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 376.00 EUR | -0.56% |
|
-2.63% | +2.56% |
| 06-23 | European Midday Briefing : Shares Fall as Tech Selloff Rages On | DJ |
| 06-23 | L'Oréal hit by a Deutsche Bank downgrade |  |
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 | 200,702 | - | - |
| Change | - | -23.22% | 34.97% | -24.11% | 6.89% | 2.68% | - | - |
| Enterprise Value (EV) 1 | 231,489 | 181,571 | 245,378 | 187,319 | 197,524 | 206,673 | 204,451 | 201,578 |
| Change | - | -21.56% | 35.14% | -23.66% | 5.45% | 4.63% | -1.08% | -1.41% |
| P/E | 50.8x | 31.4x | 39.1x | 28.6x | 32x | 28.6x | 26.1x | 24.1x |
| PBR | 9.9x | 6.57x | 8.32x | 5.52x | 5.6x | 5.3x | 4.85x | 4.44x |
| PEG | - | 1.1x | 4.56x | 7.66x | -7.5x | 1.9x | 2.62x | 2.94x |
| Capitalization / Revenue | 7.2x | 4.67x | 5.85x | 4.21x | 4.44x | 4.33x | 4.1x | 3.88x |
| EV / Revenue | 7.17x | 4.75x | 5.96x | 4.31x | 4.48x | 4.46x | 4.17x | 3.9x |
| EV / EBITDA | 29.1x | 20.2x | 24.9x | 17.8x | 18.4x | 18.4x | 17x | 15.8x |
| EV / EBIT | 37.6x | 24.3x | 30.1x | 21.6x | 22.2x | 21.8x | 20.1x | 18.6x |
| EV / FCF | 40.9x | 36.7x | 40x | 28.1x | 27.6x | 29.1x | 25.4x | 23.5x |
| FCF Yield | 2.44% | 2.72% | 2.5% | 3.55% | 3.63% | 3.44% | 3.94% | 4.26% |
| Dividend per Share 2 | 4.8 | 6 | 6.6 | 6.667 | 7.2 | 7.714 | 8.305 | 8.906 |
| Rate of return | 1.15% | 1.8% | 1.46% | 1.95% | 1.96% | 2.05% | 2.21% | 2.37% |
| EPS 2 | 8.21 | 10.61 | 11.52 | 11.95 | 11.44 | 13.12 | 14.43 | 15.61 |
| Distribution rate | 58.5% | 56.6% | 57.3% | 55.8% | 62.9% | 58.8% | 57.5% | 57% |
| Net sales 1 | 32,288 | 38,261 | 41,182 | 43,487 | 44,052 | 46,318 | 48,990 | 51,695 |
| EBITDA 1 | 7,941 | 8,993 | 9,858 | 10,543 | 10,709 | 11,207 | 12,014 | 12,747 |
| EBIT 1 | 6,160 | 7,457 | 8,143 | 8,688 | 8,892 | 9,490 | 10,158 | 10,838 |
| Net income 1 | 4,597 | 5,707 | 6,184 | 6,409 | 6,127 | 7,063 | 7,715 | 8,313 |
| Net Debt 1 | -1,033 | 3,033 | 4,404 | 4,443 | 2,051 | 5,971 | 3,749 | 876 |
| Reference price 2 | 416.95 | 333.60 | 450.65 | 341.85 | 366.60 | 376.00 | 376.00 | 376.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 28.81x | 4.49x | 18.54x | 2.04% | 231B | |
| 58.4x | 8.24x | 31.77x | 0.27% | 50.41B | |
| 26.03x | 4.93x | 18.55x | 1.19% | 9.08B | |
| 24.69x | 1.2x | 9.33x | 2.4% | 6.2B | |
| 17.56x | 1.21x | 7.76x | 1.58% | 4.06B | |
| 33.38x | 2.26x | 11.15x | -.--% | 3.76B | |
| 15x | 1.68x | 9.33x | 2.87% | 3.5B | |
| 20.15x | 1.96x | 10.21x | 3.27% | 3.13B | |
| 18.36x | 2.29x | 11.34x | 4.12% | 2.41B | |
| 25.21x | - | - | 3.69% | 2.1B | |
| Average | 26.76x | 3.14x | 14.22x | 2.14% | 31.56B | |
| Weighted average by Cap. | 32.94x | 4.89x | 20.02x | 1.76% |
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
