Valuation Hermès International

Equities

Real-time Euronext Paris Other stock markets 03:23:56 2025-07-18 am EDT			5-day change	1st Jan Change
2,404.00 ^EUR	+0.42%		-1.31%	+3.53%

Jul. 16	Richemont reports 6% rise in sales as jewellery defies luxury slowdown	RE
Jul. 16	Richemont reports 6% rise in sales as jewellery defies luxury slowdown	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	92,007	160,733	151,055	200,590	243,184	250,980	-	-
Change	-	74.7%	-6.02%	32.79%	21.23%	3.21%	-	-
Enterprise Value (EV) ¹	87,290	154,062	141,867	192,025	233,716	238,712	236,295	233,590
Change	-	76.49%	-7.92%	35.36%	21.71%	2.14%	-1.01%	-1.14%
P/E ratio	66.6x	65.9x	45x	46.7x	52.9x	54.6x	46.9x	41.7x
PBR	12.6x	17.3x	12.1x	13.2x	14.1x	13.1x	11.2x	9.61x
PEG	-	0.9x	1.2x	1.7x	7.91x	-524.6x	2.8x	3.4x
Capitalization / Revenue	14.4x	17.9x	13x	14.9x	16x	15.3x	14x	12.7x
EV / Revenue	13.7x	17.2x	12.2x	14.3x	15.4x	14.6x	13.2x	11.8x
EV / EBITDA	38.8x	40.1x	26.7x	29.9x	33.4x	32.6x	29.3x	26x
EV / EBIT	44.1x	43.6x	30.2x	34x	38x	36.6x	32.7x	29x
EV / FCF	73.1x	53.6x	38.7x	55.4x	57.4x	58.2x	48.8x	42.8x
FCF Yield	1.37%	1.86%	2.58%	1.81%	1.74%	1.72%	2.05%	2.34%
Dividend per Share ²	4.55	8	13	25	16	19.8	22.85	25.49
Rate of return	0.52%	0.52%	0.9%	1.3%	0.69%	0.83%	0.95%	1.06%
EPS ²	13.21	23.3	32.09	41.12	43.87	43.82	51.06	57.39
Distribution rate	34.4%	34.3%	40.5%	60.8%	36.5%	45.2%	44.7%	44.4%
Net sales ¹	6,390	8,982	11,602	13,427	15,170	16,362	17,941	19,766
EBITDA ¹	2,252	3,842	5,304	6,422	6,994	7,314	8,076	8,969
EBIT ¹	1,981	3,530	4,697	5,650	6,150	6,527	7,224	8,048
Net income ¹	1,390	2,445	3,367	4,311	4,603	4,600	5,347	6,014
Net Debt ¹	-4,717	-6,671	-9,188	-8,565	-9,468	-12,268	-14,685	-17,390
Reference price ²	879.60	1,536.00	1,445.00	1,918.80	2,322.00	2,394.00	2,394.00	2,394.00
Nbr of stocks (in thousands)	104,601	104,644	104,536	104,539	104,731	104,837	-	-
Announcement Date	2/19/21	2/18/22	2/17/23	2/9/24	2/14/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
HERMÈS INTERNATIONAL	54.63x	14.59x	32.64x	0.83%	291B
SAFARI INDUSTRIES (INDIA) LIMITED	54.73x	5.04x	34.35x	0.15%	1.26B
V.I.P. INDUSTRIES LIMITED	-175.83x	3.12x	53.26x	0.39%	784M
ANHUI KORRUN CO., LTD.	12.48x	-	-	1.8%	679M
WW HOLDING INC.	6.11x	-	-	-	172M
Average	-9.58x	7.58x	40.08x	0.79%	58.75B
Weighted average by Cap.	53.89x	14.52x	32.70x	0.83%