Valuation INDITEX London S.E.

Stocks

Market Closed - London S.E. 18:30:00 08/10/2026 +03			5-day change	1st Jan Change
52.92 ^EUR	-1.14%		-1.85%	-0.30%

10-08	The IBEX 35 falls to nearly four-month lows amid debt tensions	RE
10-08	Uniqlo owner Fast Retailing posts record profit as Western sales overtake China	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	164,597	-	-
Change	-	6.92%	38.81%	32.83%	4.32%	-3.92%	-	-
Enterprise Value (EV) ¹	73,934	78,987	112,214	152,714	160,353	159,132	158,032	156,396
Change	-	6.83%	42.07%	36.09%	5%	-0.76%	-0.69%	-1.04%
P/E	25.7x	21.6x	23x	28x	27.5x	24.4x	22.3x	20.6x
PBR	5.29x	5.24x	6.63x	8.34x	8.4x	7.74x	7.21x	6.9x
PEG	-	0.8x	0.8x	3.12x	4.47x	2.96x	2.42x	2.42x
Capitalization / Revenue	3.01x	2.73x	3.44x	4.25x	4.3x	3.83x	3.57x	3.33x
EV / Revenue	2.67x	2.43x	3.12x	3.95x	4.02x	3.71x	3.42x	3.17x
EV / EBITDA	10.3x	9.13x	11.4x	14.2x	14.2x	13.2x	12.1x	11.1x
EV / EBIT	17.3x	14.3x	16.5x	20.2x	20.1x	18.4x	16.7x	15.3x
EV / FCF	13.1x	21.7x	16.5x	23.1x	34.2x	26.1x	22.7x	20.6x
FCF Yield	7.61%	4.61%	6.06%	4.33%	2.92%	3.83%	4.41%	4.87%
Dividend per Share ²	0.93	1.2	1.54	1.68	1.75	1.931	2.096	2.275
Rate of return	3.48%	4.19%	3.88%	3.19%	3.18%	3.65%	3.97%	4.31%
EPS ²	1.042	1.327	1.729	1.884	2	2.165	2.365	2.566
Distribution rate	89.3%	90.4%	89.1%	89.2%	87.5%	89.2%	88.7%	88.7%
Net sales ¹	27,716	32,569	35,947	38,632	39,864	42,930	46,150	49,407
EBITDA ¹	7,183	8,649	9,850	10,728	11,267	12,050	13,053	14,059
EBIT ¹	4,282	5,520	6,809	7,554	7,997	8,667	9,446	10,225
Net income ¹	3,243	4,130	5,381	5,866	6,220	6,735	7,358	7,978
Net Debt ¹	-9,359	-10,070	-11,406	-11,495	-10,958	-5,465	-6,565	-8,201
Reference price ²	26.74	28.62	39.71	52.72	55.00	52.84	52.84	52.84
Nbr of stocks (in thousands)	3,114,926	3,111,719	3,113,070	3,114,746	3,114,746	3,115,009	-	-
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	24.64x	3.74x	13.34x	3.62%	186B
FAST RETAILING CO., LTD.	44.84x	5.52x	22.71x	0.84%	145B
ROSS STORES, INC.	25.7x	2.65x	16.93x	0.79%	72.05B
KERING	42.04x	2.4x	9.19x	1.61%	29.09B
HENNES & MAURITZ AB	20.41x	1.41x	7.95x	4.53%	25.85B
TAPESTRY, INC.	14.33x	2.79x	10.71x	1.64%	22.51B
NEXT PLC	17.84x	2.5x	11.24x	2.1%	21.97B
BURLINGTON STORES, INC.	23.73x	1.41x	12.01x	-.--%	17.12B
LPP SA	15.61x	2x	8.03x	3.84%	11.78B
Average	25.46x	2.71x	12.45x	2.11%	59.05B
Weighted average by Cap.	30.10x	3.69x	15.53x	2.15%