Valuation EssilorLuxottica Deutsche Boerse AG
Stocks
ESL
FR0000121667
Medical Equipment, Supplies & Distribution
|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 163.52 EUR | -4.65% |
|
+0.80% | -39.10% |
| 01:59pm | ESSILORLUXOTTICA : JP Morgan keeps its Buy rating | ZD |
| 01:31pm | ESSILORLUXOTTICA : UBS gives a Buy rating | ZD |
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 | 77,510 | - | - |
| Change | - | -8.92% | 8.94% | 31.01% | 16.39% | -37.98% | - | - |
| Enterprise Value (EV) 1 | 92,306 | 82,299 | 87,821 | 118,347 | 135,826 | 87,208 | 86,223 | 85,016 |
| Change | - | -10.84% | 6.71% | 34.76% | 14.77% | -35.79% | -1.13% | -1.4% |
| P/E | 57.1x | 35x | 35.7x | 45.9x | 54.2x | 29.6x | 25.5x | 21.9x |
| PBR | 2.34x | 2.01x | 2.1x | 2.68x | 3.22x | 1.94x | 1.87x | 1.81x |
| PEG | - | 0.7x | 6.9x | 46.63x | -18.54x | 2x | 1.6x | 1.3x |
| Capitalization / Revenue | 4.17x | 3.07x | 3.23x | 4.05x | 4.39x | 2.54x | 2.33x | 2.14x |
| EV / Revenue | 4.66x | 3.36x | 3.46x | 4.46x | 4.77x | 2.86x | 2.59x | 2.35x |
| EV / EBITDA | 16.8x | 11.6x | 12.3x | 15.8x | 20.9x | 12.1x | 10.9x | 9.85x |
| EV / EBIT | 30.5x | 20x | 21x | 26.8x | 30.5x | 18.3x | 16.2x | 14.3x |
| EV / FCF | 33.1x | 36.4x | 26.4x | 49.3x | 48.6x | 16.4x | 20.7x | 18.8x |
| FCF Yield | 3.02% | 2.75% | 3.79% | 2.03% | 2.06% | 6.11% | 4.84% | 5.31% |
| Dividend per Share 2 | 2.51 | 3.23 | 3.95 | 3.95 | 4 | 4.075 | 4.501 | 5.011 |
| Rate of return | 1.34% | 1.91% | 2.18% | 1.68% | 1.48% | 2.42% | 2.67% | 2.97% |
| EPS 2 | 3.28 | 4.83 | 5.08 | 5.13 | 4.98 | 5.703 | 6.602 | 7.713 |
| Distribution rate | 76.5% | 66.9% | 77.8% | 77% | 80.3% | 71.4% | 68.2% | 65% |
| Net sales 1 | 19,820 | 24,494 | 25,395 | 26,508 | 28,491 | 30,463 | 33,278 | 36,171 |
| EBITDA 1 | 5,488 | 7,085 | 7,150 | 7,512 | 6,492 | 7,208 | 7,917 | 8,633 |
| EBIT 1 | 3,027 | 4,115 | 4,178 | 4,414 | 4,459 | 4,761 | 5,320 | 5,941 |
| Net income 1 | 1,463 | 2,152 | 2,289 | 2,359 | 2,315 | 2,660 | 3,065 | 3,541 |
| Net Debt 1 | 9,698 | 7,063 | 5,859 | 10,970 | 10,850 | 9,698 | 8,713 | 7,506 |
| Reference price 2 | 187.24 | 169.20 | 181.60 | 235.60 | 269.90 | 168.65 | 168.65 | 168.65 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 31.62x | 3.26x | 12.34x | 0.51% | 33.72B | |
| 35.37x | 3.76x | 12.07x | -.--% | 14.05B | |
| 121.01x | 8.36x | 39.62x | -.--% | 10.09B | |
| 18.24x | 4.44x | 12.61x | 1.53% | 1.83B | |
| 15.16x | 3.93x | 8.95x | 1.76% | 1.43B | |
| 24.71x | 5.01x | 15.39x | 2.11% | 822M | |
| 19.71x | 1.32x | 7.87x | 1.62% | 800M | |
| 12.62x | 2.55x | 6.57x | 3.2% | 767M | |
| -9.35x | - | - | - | 723M | |
| Average | 29.90x | 4.08x | 14.43x | 1.34% | 7.14B | |
| Weighted average by Cap. | 44.82x | 4.22x | 16.46x | 0.44% |
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
- ESL Stock
- Valuation EssilorLuxottica
Select your edition
All financial news and data tailored to specific country editions
