Valuation Kering Swiss Exchange

Stocks

End-of-day quote Swiss Exchange Other stock markets			5-day change	1st Jan Change
- ^CHF	-.--%		-.--%	-

07-16	French and Benelux stocks-Factors to watch on July 16	RE
07-15	Kering Announces Appointment of Romain Spitzer as Chief Executive Officer of Bottega Veneta, Effective September 1, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	87,474	58,122	48,537	29,206	36,903	30,937	-	-
Change	-	-33.56%	-16.49%	-39.83%	26.35%	-16.17%	-	-
Enterprise Value (EV) ¹	92,144	60,428	57,041	39,706	44,942	39,992	39,380	38,663
Change	-	-34.42%	-5.61%	-30.39%	13.19%	-11.01%	-1.53%	-1.82%
P/E	27.7x	16.2x	16.4x	25.8x	510x	44.4x	27.5x	20.2x
PBR	6.57x	4.15x	3.22x	1.96x	2.51x	2.06x	1.94x	1.83x
PEG	-	1.1x	-1x	-0.4x	-5.4x	0x	0.4x	0.6x
Capitalization / Revenue	4.96x	2.86x	2.48x	1.7x	2.51x	2.1x	1.98x	1.85x
EV / Revenue	5.22x	2.97x	2.92x	2.31x	3.06x	2.72x	2.52x	2.31x
EV / EBITDA	14.2x	8.33x	8.68x	8.51x	12.2x	10.7x	9.21x	8x
EV / EBIT	18.4x	10.8x	12x	15.5x	27.6x	21.8x	17x	13.6x
EV / FCF	23.4x	18.8x	28.8x	28.4x	19.5x	17.3x	17.6x	17x
FCF Yield	4.28%	5.31%	3.48%	3.53%	5.12%	5.78%	5.69%	5.88%
Dividend per Share ²	12	14	14	6	3	3.504	4.937	6.513
Rate of return	1.7%	2.94%	3.51%	2.52%	1%	1.39%	1.96%	2.58%
EPS ²	25.49	29.31	24.37	9.24	0.59	5.678	9.159	12.49
Distribution rate	47.1%	47.8%	57.4%	64.9%	508%	61.7%	53.9%	52.1%
Net sales ¹	17,645	20,351	19,566	17,194	14,675	14,728	15,646	16,751
EBITDA ¹	6,470	7,255	6,569	4,667	3,675	3,749	4,274	4,834
EBIT ¹	5,017	5,589	4,746	2,554	1,631	1,834	2,310	2,839
Net income ¹	3,176	3,614	2,983	1,133	72	730.7	1,145	1,521
Net Debt ¹	4,670	2,306	8,504	10,500	8,039	9,055	8,443	7,726
Reference price ²	706.90	475.50	399.00	238.25	301.00	252.30	252.30	252.30
Nbr of stocks (in thousands)	123,744	122,233	121,646	122,587	122,601	122,620	-	-
Announcement Date	2/17/22 A	2/15/23 A	2/8/24 A	2/11/25 A	2/10/26 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	24.68x	3.8x	13.44x	3.61%	192B
FAST RETAILING CO., LTD.	47.9x	5.88x	24.53x	0.78%	149B
ROSS STORES, INC.	29.95x	2.85x	19.07x	0.77%	74.89B
TAPESTRY, INC.	20.78x	3.75x	14.99x	1.13%	28.58B
HENNES & MAURITZ AB	21.14x	1.42x	8.05x	4.44%	27.25B
NEXT PLC	18.75x	2.59x	11.52x	1.91%	22.84B
BURLINGTON STORES, INC.	29.83x	1.73x	14.68x	-.--%	21.48B
LPP SA	14.21x	1.71x	7.17x	4.57%	9.79B
THE GAP, INC.	7.61x	0.39x	3.72x	3.37%	7.33B
Average	23.87x	2.68x	13.02x	2.29%	59.19B
Weighted average by Cap.	31.05x	3.90x	16.86x	2.12%