Valuation Kering

Stocks

Market Closed - Euronext Paris 11:55:00 2026-10-19 am EDT			5-day change	1st Jan Change
214.95 ^EUR	-0.92%		+1.68%	-28.59%

Oct. 19	Focus on the Stock Market's Collateral Victims of the Social Crisis
Oct. 19	Focus on the stock market's collateral victims of the social crisis

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	87,474	58,122	48,537	29,206	36,903	26,357	-	-
Change	-	-33.56%	-16.49%	-39.83%	26.35%	-28.58%	-	-
Enterprise Value (EV) ¹	92,144	60,428	57,041	39,706	44,942	35,373	34,865	34,279
Change	-	-34.42%	-5.61%	-30.39%	13.19%	-21.29%	-1.43%	-1.68%
P/E	27.7x	16.2x	16.4x	25.8x	510x	42.7x	24.3x	18x
PBR	6.57x	4.15x	3.22x	1.96x	2.51x	1.76x	1.68x	1.58x
PEG	-	1.1x	-1x	-0.4x	-5.4x	0x	0.3x	0.5x
Capitalization / Revenue	4.96x	2.86x	2.48x	1.7x	2.51x	1.81x	1.71x	1.6x
EV / Revenue	5.22x	2.97x	2.92x	2.31x	3.06x	2.43x	2.26x	2.08x
EV / EBITDA	14.2x	8.33x	8.68x	8.51x	12.2x	9.4x	8.41x	7.35x
EV / EBIT	18.4x	10.8x	12x	15.5x	27.6x	19.3x	15.3x	12.4x
EV / FCF	23.4x	18.8x	28.8x	28.4x	19.5x	20.3x	21.1x	18x
FCF Yield	4.28%	5.31%	3.48%	3.53%	5.12%	4.92%	4.75%	5.57%
Dividend per Share ²	12	14	14	6	3	3.412	4.93	6.444
Rate of return	1.7%	2.94%	3.51%	2.52%	1%	1.59%	2.29%	3%
EPS ²	25.49	29.31	24.37	9.24	0.59	5.035	8.842	11.93
Distribution rate	47.1%	47.8%	57.4%	64.9%	508%	67.8%	55.8%	54%
Net sales ¹	17,645	20,351	19,566	17,194	14,675	14,555	15,456	16,455
EBITDA ¹	6,470	7,255	6,569	4,667	3,675	3,763	4,144	4,666
EBIT ¹	5,017	5,589	4,746	2,554	1,631	1,831	2,278	2,762
Net income ¹	3,176	3,614	2,983	1,133	72	631	1,087	1,449
Net Debt ¹	4,670	2,306	8,504	10,500	8,039	9,016	8,509	7,922
Reference price ²	706.90	475.50	399.00	238.25	301.00	214.95	214.95	214.95
Nbr of stocks (in thousands)	123,744	122,233	121,646	122,587	122,601	122,618	-	-
Announcement Date	2/17/22	2/15/23	2/8/24	2/11/25	2/10/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
KERING	43.09x	2.45x	9.47x	1.57%	29.93B
INDITEX	25.82x	3.93x	13.98x	3.45%	196B
FAST RETAILING CO., LTD.	45.32x	5.58x	22.96x	0.83%	147B
ROSS STORES, INC.	26.99x	2.79x	17.83x	0.75%	75.68B
HENNES & MAURITZ AB	21.66x	1.48x	8.36x	4.26%	27.79B
TAPESTRY, INC.	15.18x	2.94x	11.31x	1.55%	23.85B
NEXT PLC	18.82x	2.62x	11.8x	1.96%	23.42B
BURLINGTON STORES, INC.	22.87x	1.36x	11.6x	-.--%	16.5B
LPP SA	16.69x	2.11x	8.49x	3.41%	12.64B
ARITZIA INC.	27.95x	3.45x	16.47x	-.--%	11.93B
Average	26.44x	2.87x	13.23x	1.78%	56.44B
Weighted average by Cap.	30.78x	3.78x	15.98x	2.03%