Valuation Hugo Boss AG

Equities

Market Closed - Xetra Other stock markets 11:35:12 2024-09-19 am EDT			5-day change	1st Jan Change
38.30 ^EUR	+4.56%		+10.79%	-43.23%

Aug. 23	Hugo Boss shareholder Frasers files request to buy more shares	RE
Aug. 21	Schulze agrees contact point for textile suppliers in Pakistan	DP

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	2,986	1,883	3,692	3,738	4,656	2,643	-	-
Change	-	-36.92%	96.04%	1.23%	24.56%	-43.23%	-	-
Enterprise Value (EV) ¹	3,996	2,880	4,309	3,738	4,878	3,588	3,515	3,464
Change	-	-27.92%	49.61%	-13.26%	30.5%	-26.44%	-2.05%	-1.44%
P/E ratio	14.6x	-8.58x	26.9x	17.8x	18x	11.8x	9.69x	8.51x
PBR	2.98x	2.5x	3.99x	-	3.6x	1.84x	1.62x	1.5x
PEG	-	0x	-0x	0.3x	0.8x	-0.9x	0.4x	0.6x
Capitalization / Revenue	1.04x	0.97x	1.33x	1.02x	1.11x	0.62x	0.59x	0.56x
EV / Revenue	1.39x	1.48x	1.55x	1.02x	1.16x	0.84x	0.78x	0.74x
EV / EBITDA	5.65x	12.5x	7.59x	5.49x	6.49x	4.87x	4.27x	3.89x
EV / EBIT	11.6x	-22.9x	18.9x	11.1x	11.9x	9.68x	8.05x	7.04x
EV / FCF	8.68x	17.8x	7.74x	-	50.8x	10.4x	9.63x	9.63x
FCF Yield	11.5%	5.62%	12.9%	-	1.97%	9.63%	10.4%	10.4%
Dividend per Share ²	2.75	0.04	0.7	-	1.353	1.218	1.449	1.708
Rate of return	6.36%	0.15%	1.31%	-	2.01%	3.18%	3.78%	4.46%
EPS ²	2.97	-3.18	1.99	3.04	3.74	3.237	3.952	4.503
Distribution rate	92.6%	-1.26%	35.2%	-	36.2%	37.6%	36.7%	37.9%
Net sales ¹	2,884	1,946	2,786	3,651	4,197	4,255	4,484	4,701
EBITDA ¹	707	230	568	680.4	752	736.5	822.3	891.3
EBIT ¹	344	-126	228	335.4	410.3	370.7	436.6	492.4
Net income ¹	205	-219	137	209.5	258.4	224.6	274.4	315.3
Net Debt ¹	1,010	996.9	617	-	222	945	871.4	821
Reference price ²	43.26	27.29	53.50	54.16	67.46	38.30	38.30	38.30
Nbr of stocks (in thousands)	69,016	69,016	69,016	69,016	69,016	69,016	-	-
Announcement Date	3/5/20	3/11/21	3/10/22	3/9/23	3/7/24	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
HUGO BOSS AG	11.31x	0.82x	4.72x	+3.33%	2.81B
LVMH	20.06x	3.68x	11.62x	+2.27%	331B
LULULEMON ATHLETICA INC.	19.47x	2.94x	10.83x	-.--%	32.95B
MONCLER S.P.A.	20.88x	4.11x	10.26x	+2.40%	14.93B
RALPH LAUREN CORPORATION	16.05x	1.82x	10.84x	+1.79%	11.41B
LEVI STRAUSS & CO.	22.93x	1.49x	11.39x	+2.50%	7.83B
GILDAN ACTIVEWEAR INC.	16.76x	2.56x	10.12x	+1.77%	7.27B
V.F. CORPORATION	44.7x	1.12x	15.75x	+1.88%	7.16B
PAGE INDUSTRIES LIMITED	74.43x	9.42x	48.71x	+0.93%	5.74B
Average	27.40x	3.11x	14.92x	+1.87%	46.78B
Weighted average by Cap.	21.03x	3.55x	11.99x	+2.06%