Valuation EssilorLuxottica OTC Markets
Stocks
ESLOF
FR0000121667
Medical Equipment, Supplies & Distribution
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 193.00 USD | +3.57% |
|
+5.42% | -39.47% |
| 07-31 | ESSILORLUXOTTICA : Bernstein gives a Neutral rating | ZD |
| 07-31 | Fielmann sees potential for up to 100 additional stores | DP |
Company Valuation: EssilorLuxottica
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 82,608 | 75,236 | 81,962 | 107,377 | 124,976 | 75,396 | - | - |
| Change | - | -8.92% | 8.94% | 31.01% | 16.39% | -39.67% | - | - |
| Enterprise Value (EV) 1 | 92,306 | 82,299 | 87,821 | 118,347 | 135,826 | 85,034 | 84,071 | 82,873 |
| Change | - | -10.84% | 6.71% | 34.76% | 14.77% | -37.4% | -1.13% | -1.42% |
| P/E | 57.1x | 35x | 35.7x | 45.9x | 54.2x | 29x | 25.6x | 22.2x |
| PBR | 2.34x | 2.01x | 2.1x | 2.68x | 3.22x | 1.88x | 1.82x | 1.76x |
| PEG | - | 0.7x | 6.9x | 46.63x | -18.54x | 2.2x | 1.9x | 1.5x |
| Capitalization / Revenue | 4.17x | 3.07x | 3.23x | 4.05x | 4.39x | 2.49x | 2.28x | 2.1x |
| EV / Revenue | 4.66x | 3.36x | 3.46x | 4.46x | 4.77x | 2.81x | 2.54x | 2.31x |
| EV / EBITDA | 16.8x | 11.6x | 12.3x | 15.8x | 20.9x | 11.4x | 10.4x | 9.43x |
| EV / EBIT | 30.5x | 20x | 21x | 26.8x | 30.5x | 17.6x | 15.8x | 14x |
| EV / FCF | 33.1x | 36.4x | 26.4x | 49.3x | 48.6x | 20.8x | 20x | 18x |
| FCF Yield | 3.02% | 2.75% | 3.79% | 2.03% | 2.06% | 4.8% | 4.99% | 5.56% |
| Dividend per Share 2 | 2.51 | 3.23 | 3.95 | 3.95 | 4 | 4.097 | 4.527 | 4.993 |
| Rate of return | 1.34% | 1.91% | 2.18% | 1.68% | 1.48% | 2.5% | 2.76% | 3.04% |
| EPS 2 | 3.28 | 4.83 | 5.08 | 5.13 | 4.98 | 5.648 | 6.414 | 7.376 |
| Distribution rate | 76.5% | 66.9% | 77.8% | 77% | 80.3% | 72.5% | 70.6% | 67.7% |
| Net sales 1 | 19,820 | 24,494 | 25,395 | 26,508 | 28,491 | 30,313 | 33,136 | 35,936 |
| EBITDA 1 | 5,488 | 7,085 | 7,150 | 7,512 | 6,492 | 7,473 | 8,072 | 8,788 |
| EBIT 1 | 3,027 | 4,115 | 4,178 | 4,414 | 4,459 | 4,839 | 5,334 | 5,927 |
| Net income 1 | 1,463 | 2,152 | 2,289 | 2,359 | 2,315 | 2,729 | 3,077 | 3,547 |
| Net Debt 1 | 9,698 | 7,063 | 5,859 | 10,970 | 10,850 | 9,638 | 8,675 | 7,477 |
| Reference price 2 | 187.24 | 169.20 | 181.60 | 235.60 | 269.90 | 164.05 | 164.05 | 164.05 |
| Nbr of stocks (in thousands) | 441,185 | 444,659 | 451,334 | 455,759 | 463,045 | 459,592 | - | - |
| Announcement Date | 3/11/22 A | 2/23/23 A | 2/14/24 A | 2/12/25 A | 2/11/26 A | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 31.69x | 3.23x | 12.22x | 0.53% | 33.38B | |
| 35.5x | 3.78x | 12.1x | -.--% | 14.1B | |
| 122.48x | 8.47x | 40.11x | -.--% | 10.23B | |
| 19.62x | 4.76x | 13.53x | 1.43% | 1.95B | |
| 16.05x | 4.21x | 9.59x | 1.66% | 1.52B | |
| 26.73x | 5.49x | 16.85x | 1.95% | 891M | |
| 19.34x | 1.31x | 7.77x | 1.65% | 808M | |
| 12.35x | 2.48x | 6.39x | 3.4% | 771M | |
| -9.74x | - | - | - | 753M | |
| Average | 30.44x | 4.22x | 14.82x | 1.33% | 7.16B | |
| Weighted average by Cap. | 45.26x | 4.26x | 16.59x | 0.45% |
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
- EL Stock
- ESLOF Stock
- Valuation EssilorLuxottica
Select your edition
All financial news and data tailored to specific country editions
