|
Market Closed -
Euronext Paris
12:55:00 2026-10-26 pm EDT
|
5-day change | 1st Jan Change | ||
| 175.00 EUR | -3.42% |
|
+13.34% | -35.16% |
| 10:18am | Ray-Ban heir rebuffed in attempt to buy critical Italian newspaper | RE |
| 09:22am | A Week of Reckoning for Wall Street |  |
Company Valuation: EssilorLuxottica
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 | 80,429 | - | - |
| Change | - | -8.92% | 8.94% | 31.01% | 16.39% | -35.64% | - | - |
| Enterprise Value (EV) 1 | 92,306 | 82,299 | 87,821 | 118,347 | 135,826 | 89,574 | 88,732 | 87,358 |
| Change | - | -10.84% | 6.71% | 34.76% | 14.77% | -34.05% | -0.94% | -1.55% |
| P/E | 57.1x | 35x | 35.7x | 45.9x | 54.2x | 30.8x | 27.8x | 24.4x |
| PBR | 2.34x | 2.01x | 2.1x | 2.68x | 3.22x | 2.03x | 1.96x | 1.89x |
| PEG | - | 0.7x | 6.9x | 46.63x | -18.54x | 2.2x | 2.5x | 1.8x |
| Capitalization / Revenue | 4.17x | 3.07x | 3.23x | 4.05x | 4.39x | 2.67x | 2.46x | 2.3x |
| EV / Revenue | 4.66x | 3.36x | 3.46x | 4.46x | 4.77x | 2.97x | 2.72x | 2.5x |
| EV / EBITDA | 16.8x | 11.6x | 12.3x | 15.8x | 20.9x | 12x | 11.1x | 10.1x |
| EV / EBIT | 30.5x | 20x | 21x | 26.8x | 30.5x | 18.5x | 17x | 15.2x |
| EV / FCF | 33.1x | 36.4x | 26.4x | 49.3x | 48.6x | 23.2x | 21.7x | 19.5x |
| FCF Yield | 3.02% | 2.75% | 3.79% | 2.03% | 2.06% | 4.31% | 4.62% | 5.13% |
| Dividend per Share 2 | 2.51 | 3.23 | 3.95 | 3.95 | 4 | 4.061 | 4.406 | 4.822 |
| Rate of return | 1.34% | 1.91% | 2.18% | 1.68% | 1.48% | 2.32% | 2.52% | 2.76% |
| EPS 2 | 3.28 | 4.83 | 5.08 | 5.13 | 4.98 | 5.684 | 6.306 | 7.178 |
| Distribution rate | 76.5% | 66.9% | 77.8% | 77% | 80.3% | 71.5% | 69.9% | 67.2% |
| Net sales 1 | 19,820 | 24,494 | 25,395 | 26,508 | 28,491 | 30,169 | 32,632 | 34,981 |
| EBITDA 1 | 5,488 | 7,085 | 7,150 | 7,512 | 6,492 | 7,475 | 8,014 | 8,624 |
| EBIT 1 | 3,027 | 4,115 | 4,178 | 4,414 | 4,459 | 4,844 | 5,220 | 5,731 |
| Net income 1 | 1,463 | 2,152 | 2,289 | 2,359 | 2,315 | 2,646 | 2,955 | 3,371 |
| Net Debt 1 | 9,698 | 7,063 | 5,859 | 10,970 | 10,850 | 9,146 | 8,304 | 6,929 |
| Reference price 2 | 187.24 | 169.20 | 181.60 | 235.60 | 269.90 | 175.00 | 175.00 | 175.00 |
| Nbr of stocks (in thousands) | 441,185 | 444,659 | 451,334 | 455,759 | 463,045 | 459,592 | - | - |
| Announcement Date | 3/11/22 | 2/23/23 | 2/14/24 | 2/12/25 | 2/11/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 31.64x | 3.06x | 12.36x | 2.24% | 93.26B | |
| 34.01x | 4.08x | 15.69x | 2.48% | 179B | |
| 23.84x | 4.68x | 16.31x | 1.17% | 118B | |
| 20.4x | 3.54x | 12.67x | 2.97% | 117B | |
| 18.15x | 0.21x | 13.14x | 0.72% | 63.16B | |
| 31.42x | 7.87x | 20.23x | 1.26% | 55.68B | |
| 39.45x | 3.63x | 12.37x | 2.1% | 54.18B | |
| 37.95x | 9.42x | 26.36x | -.--% | 44.15B | |
| 40.74x | 3.29x | 12.28x | 0.53% | 33.95B | |
| 46.16x | 1.28x | 11.84x | 0.21% | 29.91B | |
| Average | 32.38x | 4.11x | 15.32x | 1.37% | 78.83B | |
| Weighted average by Cap. | 30.09x | 4.06x | 15.13x | 1.77% |
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
- EL Stock
- Valuation EssilorLuxottica
Select your edition
All financial news and data tailored to specific country editions
