Valuation INDITEX Xetra

Stocks

Real-time Estimate Tradegate 17:04:55 14/08/2026 +03			5-day change	1st Jan Change
57.54 ^EUR	-0.66%		-1.40%	+2.41%

10:17am	The IBEX 35 extends its August lull as it waits for new catalysts	RE
08-13	The IBEX 35 tilts higher as rate-hike bets cool	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	180,282	-	-
Change	-	6.92%	38.81%	32.83%	4.32%	5.24%	-	-
Enterprise Value (EV) ¹	73,934	78,987	112,214	152,714	160,353	175,085	174,652	174,094
Change	-	6.83%	42.07%	36.09%	5%	9.19%	-0.25%	-0.32%
P/E	25.7x	21.6x	23x	28x	27.5x	26.6x	24.3x	22.4x
PBR	5.29x	5.24x	6.63x	8.34x	8.4x	8.38x	7.79x	7.51x
PEG	-	0.8x	0.8x	3.12x	4.47x	3x	2.61x	2.57x
Capitalization / Revenue	3.01x	2.73x	3.44x	4.25x	4.3x	4.22x	3.93x	3.68x
EV / Revenue	2.67x	2.43x	3.12x	3.95x	4.02x	4.1x	3.81x	3.55x
EV / EBITDA	10.3x	9.13x	11.4x	14.2x	14.2x	14.5x	13.4x	12.4x
EV / EBIT	17.3x	14.3x	16.5x	20.2x	20.1x	20.1x	18.4x	16.9x
EV / FCF	13.1x	21.7x	16.5x	23.1x	34.2x	28.2x	24.8x	22.4x
FCF Yield	7.61%	4.61%	6.06%	4.33%	2.92%	3.54%	4.03%	4.46%
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%	3.35%	3.64%	3.94%
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	57.88	57.88	57.88
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
INDITEX	26.58x	4.1x	14.5x	3.35%	208B
FAST RETAILING CO., LTD.	46.34x	5.74x	23.83x	0.81%	149B
ROSS STORES, INC.	31.34x	2.99x	19.99x	0.73%	78.58B
KERING	50.7x	2.84x	10.94x	1.26%	38.28B
TAPESTRY, INC.	18.83x	3.41x	13.65x	1.24%	25.94B
HENNES & MAURITZ AB	22.62x	1.5x	8.51x	4.16%	29.3B
NEXT PLC	18.93x	2.62x	11.72x	1.89%	23.61B
BURLINGTON STORES, INC.	30.69x	1.79x	15.16x	-.--%	22.1B
LPP SA	15.22x	1.81x	7.66x	4.26%	10.76B
Average	29.03x	2.98x	14.00x	1.97%	65.05B
Weighted average by Cap.	32.92x	3.94x	16.83x	1.99%