Valuation EssilorLuxottica

Stocks

Real-time Euronext Paris Other stock markets 06:11:19 2026-06-25 am EDT			5-day change	1st Jan Change
166.25 ^EUR	-1.39%		-6.42%	-38.42%

Jun. 24	EssilorLuxottica in the red, analysts turn cautious ahead of half-year results
Jun. 24	Meta Platforms Launches New Line of Smart Glasses	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	82,608	75,236	81,962	107,377	124,976	77,510	-	-
Change	-	-8.92%	8.94%	31.01%	16.39%	-37.98%	-	-
Enterprise Value (EV) ¹	92,306	82,299	87,821	118,347	135,826	87,448	86,624	85,566
Change	-	-10.84%	6.71%	34.76%	14.77%	-35.62%	-0.94%	-1.22%
P/E	57.1x	35x	35.7x	45.9x	54.2x	29.2x	25x	21.4x
PBR	2.34x	2.01x	2.1x	2.68x	3.22x	1.93x	1.86x	1.8x
PEG	-	0.7x	6.9x	46.63x	-18.54x	1.8x	1.5x	1.3x
Capitalization / Revenue	4.17x	3.07x	3.23x	4.05x	4.39x	2.51x	2.28x	2.09x
EV / Revenue	4.66x	3.36x	3.46x	4.46x	4.77x	2.84x	2.55x	2.31x
EV / EBITDA	16.8x	11.6x	12.3x	15.8x	20.9x	12x	10.7x	9.68x
EV / EBIT	30.5x	20x	21x	26.8x	30.5x	18.2x	16x	14.1x
EV / FCF	33.1x	36.4x	26.4x	49.3x	48.6x	22.9x	20.7x	18.5x
FCF Yield	3.02%	2.75%	3.79%	2.03%	2.06%	4.36%	4.84%	5.4%
Dividend per Share ²	2.51	3.23	3.95	3.95	4	4.139	4.633	5.138
Rate of return	1.34%	1.91%	2.18%	1.68%	1.48%	2.45%	2.75%	3.05%
EPS ²	3.28	4.83	5.08	5.13	4.98	5.78	6.738	7.89
Distribution rate	76.5%	66.9%	77.8%	77%	80.3%	71.6%	68.8%	65.1%
Net sales ¹	19,820	24,494	25,395	26,508	28,491	30,825	33,977	37,098
EBITDA ¹	5,488	7,085	7,150	7,512	6,492	7,296	8,089	8,843
EBIT ¹	3,027	4,115	4,178	4,414	4,459	4,798	5,414	6,054
Net income ¹	1,463	2,152	2,289	2,359	2,315	2,680	3,083	3,566
Net Debt ¹	9,698	7,063	5,859	10,970	10,850	9,938	9,114	8,057
Reference price ²	187.24	169.20	181.60	235.60	269.90	168.60	168.60	168.60
Nbr of stocks (in thousands)	441,185	444,659	451,334	455,759	463,045	459,725	-	-
Announcement Date	3/11/22	2/23/23	2/14/24	2/12/25	2/11/26	-	-	-

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.($)
ESSILORLUXOTTICA	29.17x	2.84x	11.99x	2.45%	88.04B
ALCON INC.	31.62x	3.22x	12.25x	0.52%	33.26B
THE COOPER COMPANIES, INC.	33.78x	3.61x	11.57x	-.--%	13.42B
LENSKART SOLUTIONS LIMITED	195.45x	9.89x	50.63x	-	9.51B
SHANGHAI CONANT OPTICAL CO., LTD.	20.9x	5.1x	14.47x	1.36%	2.08B
AUTEK CHINA INC.	14.07x	4.3x	11.27x	1.82%	1.43B
MINGYUE OPTICAL LENS CO.,LTD.	24.97x	5.07x	15.58x	2.09%	826M
PEGAVISION CORPORATION	12.7x	2.57x	6.63x	3.17%	789M
MENICON CO., LTD.	18.84x	1.25x	7.93x	1.74%	754M
VISCO VISION INC.	11.21x	2.44x	5.77x	4.71%	386M
Average	39.27x	4.03x	14.81x	1.99%	15.05B
Weighted average by Cap.	40.17x	3.48x	14.43x	1.75%