Valuation INDITEX

Stocks

Real-time Estimate Tradegate Other stock markets 16:03:57 05/08/2026 +03			5-day change	1st Jan Change
58.31 ^EUR	+0.22%		+3.01%	+3.23%

10:10am	The IBEX 35 tops 20,100 points as investors watch the tech sector and geopolitics	RE
08-04	Zalando disappoints with tepid growth and outlook	RE

Data adjusted to current consolidation scope

Fiscal Period: January	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	83,293	89,057	123,620	164,209	171,311	181,216	-	-
Change	-	6.92%	38.81%	32.83%	4.32%	5.78%	-	-
Enterprise Value (EV) ¹	73,934	78,987	112,214	152,714	160,353	176,020	175,586	175,028
Change	-	6.83%	42.07%	36.09%	5%	9.77%	-0.25%	-0.32%
P/E	25.7x	21.6x	23x	28x	27.5x	26.7x	24.4x	22.5x
PBR	5.29x	5.24x	6.63x	8.34x	8.4x	8.42x	7.83x	7.55x
PEG	-	0.8x	0.8x	3.12x	4.47x	3.01x	2.62x	2.58x
Capitalization / Revenue	3.01x	2.73x	3.44x	4.25x	4.3x	4.25x	3.95x	3.7x
EV / Revenue	2.67x	2.43x	3.12x	3.95x	4.02x	4.12x	3.83x	3.57x
EV / EBITDA	10.3x	9.13x	11.4x	14.2x	14.2x	14.6x	13.4x	12.5x
EV / EBIT	17.3x	14.3x	16.5x	20.2x	20.1x	20.2x	18.5x	17x
EV / FCF	13.1x	21.7x	16.5x	23.1x	34.2x	28.4x	24.9x	22.5x
FCF Yield	7.61%	4.61%	6.06%	4.33%	2.92%	3.52%	4.01%	4.43%
Dividend per Share ²	0.93	1.2	1.54	1.68	1.75	1.937	2.105	2.278
Rate of return	3.48%	4.19%	3.88%	3.19%	3.18%	3.33%	3.62%	3.92%
EPS ²	1.042	1.327	1.729	1.884	2	2.178	2.38	2.588
Distribution rate	89.3%	90.4%	89.1%	89.2%	87.5%	89%	88.4%	88%
Net sales ¹	27,716	32,569	35,947	38,632	39,864	42,682	45,833	48,999
EBITDA ¹	7,183	8,649	9,850	10,728	11,267	12,073	13,058	14,048
EBIT ¹	4,282	5,520	6,809	7,554	7,997	8,698	9,481	10,282
Net income ¹	3,243	4,130	5,381	5,866	6,220	6,785	7,423	8,080
Net Debt ¹	-9,359	-10,070	-11,406	-11,495	-10,958	-5,196	-5,629	-6,187
Reference price ²	26.74	28.62	39.71	52.72	55.00	58.18	58.18	58.18
Nbr of stocks (in thousands)	3,114,926	3,111,719	3,113,070	3,114,746	3,114,746	3,114,746	-	-
Announcement Date	3/16/22 A	3/15/23 A	3/13/24 A	3/12/25 A	3/10/26 A	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
INDITEX	26.72x	4.12x	14.58x	3.33%	209B
FAST RETAILING CO., LTD.	47.82x	5.87x	24.49x	0.78%	153B
ROSS STORES, INC.	32.14x	3.07x	20.53x	0.72%	80.54B
KERING	51.88x	2.91x	11.38x	1.21%	39.44B
TAPESTRY, INC.	22.87x	4.11x	16.45x	1.02%	31.51B
HENNES & MAURITZ AB	23.17x	1.53x	8.69x	4.06%	30.09B
BURLINGTON STORES, INC.	31.77x	1.84x	15.61x	-.--%	22.88B
NEXT PLC	18.65x	2.58x	11.47x	1.92%	22.73B
LPP SA	15.52x	-	-	4.17%	10.88B
THE GAP, INC.	7.71x	0.4x	3.79x	3.33%	7.42B
Average	27.83x	2.94x	14.11x	2.05%	60.75B
Weighted average by Cap.	33.48x	4.03x	17.30x	1.96%