Valuation Kering

Stocks

Real-time Euronext Paris 06:30:46 2026-09-22 am EDT			5-day change	1st Jan Change
233.15 ^EUR	+1.97%		-0.04%	-22.18%

01:02am	The show must go on: struggling luxury brands seek catwalk boost in Milan and Paris	RE
Sep. 21	Tech advances, lifted by OVH and Soitec, Ipsen and Coface under pressure

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	28,037	-	-
Change	-	-33.56%	-16.49%	-39.83%	26.35%	-24.03%	-	-
Enterprise Value (EV) ¹	92,144	60,428	57,041	39,706	44,942	36,823	36,254	35,560
Change	-	-34.42%	-5.61%	-30.39%	13.19%	-18.06%	-1.55%	-1.91%
P/E	27.7x	16.2x	16.4x	25.8x	510x	44.6x	25.1x	18.2x
PBR	6.57x	4.15x	3.22x	1.96x	2.51x	1.87x	1.77x	1.66x
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	1.91x	1.79x	1.67x
EV / Revenue	5.22x	2.97x	2.92x	2.31x	3.06x	2.51x	2.32x	2.12x
EV / EBITDA	14.2x	8.33x	8.68x	8.51x	12.2x	9.57x	8.55x	7.41x
EV / EBIT	18.4x	10.8x	12x	15.5x	27.6x	19.5x	15.4x	12.4x
EV / FCF	23.4x	18.8x	28.8x	28.4x	19.5x	19.2x	21.9x	18.4x
FCF Yield	4.28%	5.31%	3.48%	3.53%	5.12%	5.21%	4.57%	5.45%
Dividend per Share ²	12	14	14	6	3	3.378	4.943	6.57
Rate of return	1.7%	2.94%	3.51%	2.52%	1%	1.48%	2.16%	2.87%
EPS ²	25.49	29.31	24.37	9.24	0.59	5.126	9.098	12.54
Distribution rate	47.1%	47.8%	57.4%	64.9%	508%	65.9%	54.3%	52.4%
Net sales ¹	17,645	20,351	19,566	17,194	14,675	14,696	15,636	16,741
EBITDA ¹	6,470	7,255	6,569	4,667	3,675	3,848	4,238	4,802
EBIT ¹	5,017	5,589	4,746	2,554	1,631	1,888	2,359	2,878
Net income ¹	3,176	3,614	2,983	1,133	72	650.1	1,129	1,524
Net Debt ¹	4,670	2,306	8,504	10,500	8,039	8,787	8,218	7,524
Reference price ²	706.90	475.50	399.00	238.25	301.00	228.65	228.65	228.65
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	44.61x	2.51x	9.57x	1.48%	32.16B
INDITEX	23.92x	3.63x	12.93x	3.73%	185B
FAST RETAILING CO., LTD.	40.54x	4.98x	20.62x	0.92%	132B
ROSS STORES, INC.	26.81x	2.73x	17.55x	0.77%	73.87B
HENNES & MAURITZ AB	20.65x	1.41x	7.98x	4.51%	26.39B
TAPESTRY, INC.	14.29x	2.79x	10.73x	1.65%	22.55B
NEXT PLC	17.76x	2.49x	11.18x	2.1%	22.16B
BURLINGTON STORES, INC.	21.93x	1.3x	11.1x	-.--%	15.82B
LPP SA	15.42x	1.96x	8.22x	4.56%	11.86B
THE GAP, INC.	6.41x	0.4x	3.73x	3.25%	7.46B
Average	23.23x	2.42x	11.36x	2.3%	52.91B
Weighted average by Cap.	28.39x	3.43x	14.58x	2.26%