|
Market Closed -
Euronext Paris
19:55:00 26/10/2026 +03
|
Pre-market 09:34:25 | |||
| 1,278.50 EUR | +3.23% |
|
1,277.75 | -0.06% |
| 08:40am | China "costs" luxury giants €250bn | AN |
| 10-24 | France's luxury stores board up windows ahead of fresh protests | RE |
Company Valuation: Hermès International
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 160,733 | 151,055 | 200,590 | 243,184 | 222,465 | 133,913 | - | - |
| Change | - | -6.02% | 32.79% | 21.23% | -8.52% | -39.81% | - | - |
| Enterprise Value (EV) 1 | 154,062 | 141,867 | 192,025 | 233,716 | 212,572 | 120,745 | 118,737 | 116,397 |
| Change | - | -7.92% | 35.36% | 21.71% | -9.05% | -43.2% | -1.66% | -1.97% |
| P/E | 65.9x | 45x | 46.7x | 52.9x | 49.3x | 29.5x | 26.8x | 24.5x |
| PBR | 17.3x | 12.1x | 13.2x | 14.1x | 11.8x | 6.23x | 5.52x | 4.87x |
| PEG | - | 1.2x | 1.7x | 7.91x | -27.03x | 38.08x | 2.7x | 2.57x |
| Capitalization / Revenue | 17.9x | 13x | 14.9x | 16x | 13.9x | 8.05x | 7.47x | 6.98x |
| EV / Revenue | 17.2x | 12.2x | 14.3x | 15.4x | 13.3x | 7.26x | 6.63x | 6.07x |
| EV / EBITDA | 40.1x | 26.7x | 29.9x | 33.4x | 28.4x | 16.1x | 14.7x | 13.5x |
| EV / EBIT | 43.6x | 30.2x | 34x | 38x | 32.4x | 18.2x | 16.6x | 15.2x |
| EV / FCF | 53.6x | 38.7x | 55.4x | 57.4x | 50.5x | 29x | 26.1x | 23.4x |
| FCF Yield | 1.86% | 2.58% | 1.81% | 1.74% | 1.98% | 3.45% | 3.83% | 4.28% |
| Dividend per Share 2 | 8 | 13 | 25 | 16 | 19 | 18.5 | 20.72 | 22.56 |
| Rate of return | 0.52% | 0.9% | 1.3% | 0.69% | 0.9% | 1.45% | 1.62% | 1.76% |
| EPS 2 | 23.3 | 32.09 | 41.12 | 43.87 | 43.07 | 43.4 | 47.71 | 52.26 |
| Distribution rate | 34.3% | 40.5% | 60.8% | 36.5% | 44.1% | 42.6% | 43.4% | 43.2% |
| Net sales 1 | 8,982 | 11,602 | 13,427 | 15,170 | 16,002 | 16,641 | 17,920 | 19,174 |
| EBITDA 1 | 3,842 | 5,304 | 6,422 | 6,994 | 7,495 | 7,499 | 8,068 | 8,643 |
| EBIT 1 | 3,530 | 4,697 | 5,650 | 6,150 | 6,569 | 6,651 | 7,136 | 7,647 |
| Net income 1 | 2,445 | 3,367 | 4,311 | 4,603 | 4,524 | 4,559 | 5,016 | 5,479 |
| Net Debt 1 | -6,671 | -9,188 | -8,565 | -9,468 | -9,893 | -13,167 | -15,175 | -17,516 |
| Reference price 2 | 1,536.00 | 1,445.00 | 1,918.80 | 2,322.00 | 2,122.00 | 1,278.50 | 1,278.50 | 1,278.50 |
| Nbr of stocks (in thousands) | 104,644 | 104,536 | 104,539 | 104,731 | 104,837 | 104,742 | - | - |
| Announcement Date | 2/18/22 A | 2/17/23 A | 2/9/24 A | 2/14/25 A | 2/12/26 A | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 28.52x | 7x | 15.54x | 1.49% | 150B | |
| 17.39x | 2.64x | 8.8x | 3.37% | 213B | |
| 23.45x | 3.71x | 13.04x | 2.45% | 116B | |
| 59.3x | 4.3x | 39.34x | 0.43% | 40.36B | |
| 11.85x | 1.76x | 6.09x | 3.91% | 26.11B | |
| 20.38x | 2.68x | 13.62x | 1.03% | 23.06B | |
| 10.14x | 1.18x | 7.59x | 7.23% | 13.81B | |
| 18.27x | 3.46x | 8.63x | 3.2% | 13.08B | |
| 14.87x | 2.34x | 7.01x | 3.44% | 12.39B | |
| Average | 22.69x | 3.23x | 13.30x | 2.95% | 67.45B | |
| Weighted average by Cap. | 23.76x | 3.97x | 13.30x | 2.56% |
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
- RMS Stock
- Valuation Hermès International
Select your edition
All financial news and data tailored to specific country editions
