|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,741.00 EUR | +5.23% |
|
-0.94% | -17.95% |
| Apr. 17 | Hermès International Société en commandite par actions - Shareholder/Analyst Call | |
| Apr. 17 | Hormuz traffic to resume, European markets end week on a high note |  |
Company Valuation: Hermès International
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 160,733 | 151,055 | 200,590 | 243,184 | 222,465 | 182,519 | - | - |
| Change | - | -6.02% | 32.79% | 21.23% | -8.52% | -17.96% | - | - |
| Enterprise Value (EV) 1 | 154,062 | 141,867 | 192,025 | 233,716 | 212,572 | 168,464 | 166,341 | 163,692 |
| Change | - | -7.92% | 35.36% | 21.71% | -9.05% | -20.75% | -1.26% | -1.59% |
| P/E ratio | 65.9x | 45x | 46.7x | 52.9x | 49.3x | 38.2x | 32.9x | 29.8x |
| PBR | 17.3x | 12.1x | 13.2x | 14.1x | - | 8.43x | 7.33x | 6.38x |
| PEG | - | 1.2x | 1.7x | 7.91x | -27.03x | 6.65x | 2x | 2.9x |
| Capitalization / Revenue | 17.9x | 13x | 14.9x | 16x | 13.9x | 10.7x | 9.78x | 8.99x |
| EV / Revenue | 17.2x | 12.2x | 14.3x | 15.4x | 13.3x | 9.86x | 8.92x | 8.06x |
| EV / EBITDA | 40.1x | 26.7x | 29.9x | 33.4x | 28.4x | 21.8x | 19.5x | 17.6x |
| EV / EBIT | 43.6x | 30.2x | 34x | 38x | 32.4x | 24.5x | 22x | 19.8x |
| EV / FCF | 53.6x | 38.7x | 55.4x | 57.4x | 50.5x | 37.1x | 32.7x | 29.6x |
| FCF Yield | 1.86% | 2.58% | 1.81% | 1.74% | 1.98% | 2.69% | 3.06% | 3.38% |
| Dividend per Share 2 | 8 | 13 | 25 | 16 | 19 | 21.53 | 23.32 | 24.89 |
| Rate of return | 0.52% | 0.9% | 1.3% | 0.69% | 0.9% | 1.24% | 1.34% | 1.43% |
| EPS 2 | 23.3 | 32.09 | 41.12 | 43.87 | 43.07 | 45.54 | 52.88 | 58.37 |
| Distribution rate | 34.3% | 40.5% | 60.8% | 36.5% | 44.1% | 47.3% | 44.1% | 42.6% |
| Net sales 1 | 8,982 | 11,602 | 13,427 | 15,170 | 16,002 | 17,086 | 18,656 | 20,313 |
| EBITDA 1 | 3,842 | 5,304 | 6,422 | 6,994 | 7,495 | 7,713 | 8,514 | 9,284 |
| EBIT 1 | 3,530 | 4,697 | 5,650 | 6,150 | 6,569 | 6,881 | 7,563 | 8,261 |
| Net income 1 | 2,445 | 3,367 | 4,311 | 4,603 | 4,524 | 4,809 | 5,549 | 6,110 |
| Net Debt 1 | -6,671 | -9,188 | -8,565 | -9,468 | -9,893 | -14,054 | -16,178 | -18,826 |
| Reference price 2 | 1,536.00 | 1,445.00 | 1,918.80 | 2,322.00 | 2,122.00 | 1,741.00 | 1,741.00 | 1,741.00 |
| Nbr of stocks (in thousands) | 104,644 | 104,536 | 104,539 | 104,731 | 104,837 | 104,836 | - | - |
| Announcement Date | 2/18/22 | 2/17/23 | 2/9/24 | 2/14/25 | 2/12/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 38.23x | 9.86x | 21.84x | 1.24% | 215B | |
| 43.61x | 3.56x | 26.49x | 0.22% | 836M | |
| 12.17x | - | - | 2.02% | 656M | |
| -21.97x | 2.36x | -27.72x | -.--% | 491M | |
| Average | 18.01x | 5.26x | 6.87x | 0.87% | 54.36B | |
| Weighted average by Cap. | 38.03x | 9.82x | 21.75x | 1.23% |
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
- Equities
- RMS Stock
- Valuation Hermès International
Select your edition
All financial news and data tailored to specific country editions
