Valuation Interparfums Börse Stuttgart

Stocks

Real-time Estimate Tradegate 11:54:28 2026-09-30 am EDT			5-day change	1st Jan Change
29.02 ^EUR	-3.78%		-2.08%	+132.01%

Sep. 17	How TikTok is Reshaping the Perfume Business	MT
Sep. 11	Inflation Has Wall Street Cornered

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,190	3,481	3,482	3,098	2,107	2,655	-	-
Change	-	-16.92%	0.02%	-11.01%	-32%	26.02%	-	-
Enterprise Value (EV) ¹	4,057	3,392	3,427	3,041	2,044	2,562	2,551	2,525
Change	-	-16.39%	1.02%	-11.26%	-32.8%	25.38%	-0.46%	-1.02%
P/E	56.5x	33.5x	28x	22.8x	16x	22.6x	21.3x	19.6x
PBR	7.74x	-	5.2x	4.45x	2.76x	3.37x	3.3x	3.1x
PEG	-	0.8x	1.5x	2.43x	-5.51x	-2.1x	3.73x	2.15x
Capitalization / Revenue	7.47x	4.93x	4.36x	3.52x	2.34x	3.09x	2.83x	2.66x
EV / Revenue	7.23x	4.8x	4.29x	3.45x	2.27x	2.98x	2.72x	2.53x
EV / EBITDA	35.6x	21.3x	18.2x	15.2x	9.93x	14.3x	13.5x	12.3x
EV / EBIT	41x	25.7x	20.7x	17.1x	11.7x	16.3x	15.2x	13.8x
EV / FCF	-102x	64.7x	96.8x	34.2x	16x	21.2x	20.5x	18x
FCF Yield	-0.98%	1.55%	1.03%	2.92%	6.24%	4.72%	4.88%	5.55%
Dividend per Share ²	0.6115	0.7513	0.9052	0.9957	1	0.9984	1.071	1.148
Rate of return	1.28%	1.89%	2.28%	2.82%	4.16%	3.3%	3.54%	3.8%
EPS ²	0.8456	1.188	1.417	1.55	1.505	1.341	1.417	1.546
Distribution rate	72.3%	63.3%	63.9%	64.2%	66.5%	74.5%	75.5%	74.2%
Net sales ¹	560.8	706.6	798.5	880.5	899.4	859.4	936.7	998.2
EBITDA ¹	114.1	159	188	200.5	205.9	179.2	189.4	204.8
EBIT ¹	98.89	131.8	165.6	178	175.2	156.9	167.4	183.4
Net income ¹	71.1	99.52	118.7	129.9	126.6	114.8	120.3	134.3
Net Debt ¹	-132.2	-88.73	-54.73	-57.21	-63.27	-92.79	-104.5	-130.5
Reference price ²	47.81	39.78	39.67	35.32	24.02	30.24	30.24	30.24
Nbr of stocks (in thousands)	87,631	87,499	87,767	87,709	87,716	87,799	-	-
Announcement Date	3/2/22	3/1/23	3/22/24	3/27/25	2/25/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PROCTER & GAMBLE COMPANY	21.79x	4.16x	15.21x	2.96%	344B
L'ORÉAL	29.21x	4.49x	18.54x	2.04%	230B
UNILEVER PLC	18.09x	2.7x	11.92x	3.56%	131B
COLGATE-PALMOLIVE COMPANY	23.56x	3.53x	14.86x	2.45%	68.92B
GALDERMA GROUP AG	52.54x	7.51x	28.85x	0.3%	46.32B
HINDUSTAN UNILEVER LIMITED	38.79x	6.23x	27.01x	2.42%	45.64B
KENVUE INC.	18.87x	2.66x	11.1x	4.71%	34.4B
ESTEE LAUDER	32.3x	2.52x	13.98x	1.69%	34.14B
KIMBERLY-CLARK CORPORATION	14.83x	2.41x	11.11x	5.21%	32.92B
Average	27.78x	4.02x	16.95x	2.82%	107.53B
Weighted average by Cap.	25.48x	4.08x	16.41x	2.73%