|
Market Closed -
Euronext Paris
18:55:00 19/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 403.60 EUR | -0.93% |
|
+5.88% | +10.09% |
| 10-19 | L'Oréal : Bernstein gives a Neutral rating | ZD |
| 10-19 | This week's earnings calendar: CAC stocks, Meta, Tesla, SAP and Nestlé in the spotlight |  |
Company Valuation: L'Oréal
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 232,521 | 178,538 | 240,974 | 182,877 | 195,473 | 214,871 | - | - |
| Change | - | -23.22% | 34.97% | -24.11% | 6.89% | 9.92% | - | - |
| Enterprise Value (EV) 1 | 231,489 | 181,571 | 245,378 | 187,319 | 197,524 | 223,190 | 220,429 | 217,203 |
| Change | - | -21.56% | 35.14% | -23.66% | 5.45% | 12.99% | -1.24% | -1.46% |
| P/E | 50.8x | 31.4x | 39.1x | 28.6x | 32x | 31x | 27.8x | 25.4x |
| PBR | 9.9x | 6.57x | 8.32x | 5.52x | 5.6x | 5.73x | 5.24x | 4.78x |
| PEG | - | 1.1x | 4.56x | 7.66x | -7.5x | 2.2x | 2.5x | 2.62x |
| Capitalization / Revenue | 7.2x | 4.67x | 5.85x | 4.21x | 4.44x | 4.57x | 4.3x | 4.05x |
| EV / Revenue | 7.17x | 4.75x | 5.96x | 4.31x | 4.48x | 4.75x | 4.41x | 4.1x |
| EV / EBITDA | 29.1x | 20.2x | 24.9x | 17.8x | 18.4x | 19.6x | 18x | 16.6x |
| EV / EBIT | 37.6x | 24.3x | 30.1x | 21.6x | 22.2x | 23.3x | 21.2x | 19.5x |
| EV / FCF | 40.9x | 36.7x | 40x | 28.1x | 27.6x | 30.9x | 27.5x | 25.2x |
| FCF Yield | 2.44% | 2.72% | 2.5% | 3.55% | 3.63% | 3.24% | 3.64% | 3.97% |
| Dividend per Share 2 | 4.8 | 6 | 6.6 | 6.667 | 7.2 | 7.767 | 8.383 | 9.052 |
| Rate of return | 1.15% | 1.8% | 1.46% | 1.95% | 1.96% | 1.92% | 2.08% | 2.24% |
| EPS 2 | 8.21 | 10.61 | 11.52 | 11.95 | 11.44 | 13.04 | 14.51 | 15.92 |
| Distribution rate | 58.5% | 56.6% | 57.3% | 55.8% | 62.9% | 59.6% | 57.8% | 56.9% |
| Net sales 1 | 32,288 | 38,261 | 41,182 | 43,487 | 44,052 | 47,026 | 49,988 | 52,991 |
| EBITDA 1 | 7,941 | 8,993 | 9,858 | 10,543 | 10,709 | 11,393 | 12,231 | 13,068 |
| EBIT 1 | 6,160 | 7,457 | 8,143 | 8,688 | 8,892 | 9,595 | 10,396 | 11,129 |
| Net income 1 | 4,597 | 5,707 | 6,184 | 6,409 | 6,127 | 6,992 | 7,749 | 8,442 |
| Net Debt 1 | -1,033 | 3,033 | 4,404 | 4,443 | 2,051 | 8,319 | 5,558 | 2,331 |
| Reference price 2 | 416.95 | 333.60 | 450.65 | 341.85 | 366.60 | 403.60 | 403.60 | 403.60 |
| Nbr of stocks (in thousands) | 557,672 | 535,187 | 534,725 | 534,962 | 533,205 | 532,387 | - | - |
| Announcement Date | 2/9/22 A | 2/9/23 A | 2/8/24 A | 2/6/25 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.($) | ||
|---|---|---|---|---|---|---|
 | 31.25x | 4.79x | 19.77x | 1.91% | 244B | |
| 23.42x | 4.44x | 16.27x | 2.76% | 370B | |
| 19.62x | 2.91x | 12.84x | 3.22% | 143B | |
| 25.95x | 3.81x | 16.04x | 2.28% | 75.02B | |
| 56.38x | 7.98x | 30.77x | 0.28% | 49.83B | |
| 39.27x | 6.33x | 27.49x | 2.38% | 46.88B | |
| 35.95x | 2.71x | 15.03x | 1.48% | 37.82B | |
| 19.92x | 2.78x | 11.61x | 4.46% | 36.32B | |
| 15.67x | 2.42x | 11.23x | 4.88% | 35.11B | |
| 24.07x | 1.76x | 11.21x | 2.1% | 21.33B | |
| Average | 29.15x | 3.99x | 17.23x | 2.57% | 105.91B | |
| Weighted average by Cap. | 27.23x | 4.28x | 17.30x | 2.53% |
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
- OR Stock
- Valuation L'Oréal
Select your edition
All financial news and data tailored to specific country editions
