Valuation Kering

Stocks

Market Closed - Euronext Paris 11:55:00 2026-10-20 am EDT			5-day change	1st Jan Change
216.40 ^EUR	+0.67%		+1.55%	-28.11%

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	26,535	-	-
Change	-	-33.56%	-16.49%	-39.83%	26.35%	-28.1%	-	-
Enterprise Value (EV) ¹	92,144	60,428	57,041	39,706	44,942	35,551	35,043	34,457
Change	-	-34.42%	-5.61%	-30.39%	13.19%	-20.9%	-1.43%	-1.67%
P/E	27.7x	16.2x	16.4x	25.8x	510x	43x	24.5x	18.1x
PBR	6.57x	4.15x	3.22x	1.96x	2.51x	1.78x	1.69x	1.59x
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	1.82x	1.72x	1.61x
EV / Revenue	5.22x	2.97x	2.92x	2.31x	3.06x	2.44x	2.27x	2.09x
EV / EBITDA	14.2x	8.33x	8.68x	8.51x	12.2x	9.45x	8.46x	7.38x
EV / EBIT	18.4x	10.8x	12x	15.5x	27.6x	19.4x	15.4x	12.5x
EV / FCF	23.4x	18.8x	28.8x	28.4x	19.5x	20.4x	21.2x	18.1x
FCF Yield	4.28%	5.31%	3.48%	3.53%	5.12%	4.9%	4.73%	5.54%
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%	1.58%	2.28%	2.98%
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	216.40	216.40	216.40
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	42.69x	2.43x	9.4x	1.59%	29.57B
INDITEX	25.62x	3.89x	13.87x	3.48%	194B
FAST RETAILING CO., LTD.	44.28x	5.45x	22.41x	0.85%	143B
ROSS STORES, INC.	27.24x	2.82x	18.03x	0.74%	76.24B
HENNES & MAURITZ AB	21.67x	1.48x	8.37x	4.26%	27.8B
TAPESTRY, INC.	14.86x	2.89x	11.11x	1.58%	23.36B
NEXT PLC	18.69x	2.61x	11.73x	1.98%	23.23B
BURLINGTON STORES, INC.	22.88x	1.36x	11.6x	-.--%	16.5B
LPP SA	16.69x	2.12x	8.48x	3.38%	12.69B
ARITZIA INC.	28.19x	3.48x	16.62x	-.--%	12.08B
Average	26.28x	2.85x	13.16x	1.79%	55.82B
Weighted average by Cap.	30.37x	3.73x	15.78x	2.05%