|
Market Closed -
Other stock markets
|
After hours 01:35:28 pm | |||
| 372.75 EUR | +1.07% |
|
373.35 | +0.16% |
| 05:38am | LOREAL : Deutsche Bank gives a Sell rating | ZD |
| Dec. 04 | L'oréal Drives Brand Awareness and Employee Engagement on Social Media with Sprinklr Advocacy | CI |
Company Valuation: L'Oréal
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 174,003 | 232,521 | 178,538 | 240,974 | 182,877 | 196,646 | - | - |
| Change | - | 33.63% | -23.22% | 34.97% | -24.11% | 7.53% | - | - |
| Enterprise Value (EV) 1 | 168,462 | 231,489 | 181,571 | 245,378 | 187,319 | 198,502 | 196,502 | 193,998 |
| Change | - | 37.41% | -21.56% | 35.14% | -23.66% | 5.97% | -1.01% | -1.27% |
| P/E ratio | 49x | 50.8x | 31.4x | 39.1x | 28.6x | 29.8x | 27.7x | 25.5x |
| PBR | 6.02x | 9.9x | 6.57x | 8.32x | 5.52x | 5.62x | 5.18x | 4.78x |
| PEG | - | 1.7x | 1.1x | 4.56x | 7.66x | 8.37x | 3.7x | 2.99x |
| Capitalization / Revenue | 6.22x | 7.2x | 4.67x | 5.85x | 4.21x | 4.44x | 4.26x | 4.05x |
| EV / Revenue | 6.02x | 7.17x | 4.75x | 5.96x | 4.31x | 4.48x | 4.26x | 3.99x |
| EV / EBITDA | 23.3x | 29.1x | 20.2x | 24.9x | 17.8x | 18.7x | 17.6x | 16.3x |
| EV / EBIT | 32.3x | 37.6x | 24.3x | 30.1x | 21.6x | 22.2x | 20.8x | 19.2x |
| EV / FCF | 30.7x | 40.9x | 36.7x | 40x | 28.1x | 30.3x | 27x | 25.1x |
| FCF Yield | 3.25% | 2.44% | 2.72% | 2.5% | 3.55% | 3.3% | 3.7% | 3.98% |
| Dividend per Share 2 | 4 | 4.8 | 6 | 6.6 | 6.667 | 7.128 | 7.619 | 8.207 |
| Rate of return | 1.29% | 1.15% | 1.8% | 1.46% | 1.95% | 1.93% | 2.07% | 2.23% |
| EPS 2 | 6.34 | 8.21 | 10.61 | 11.52 | 11.95 | 12.38 | 13.3 | 14.44 |
| Distribution rate | 63.1% | 58.5% | 56.6% | 57.3% | 55.8% | 57.6% | 57.3% | 56.8% |
| Net sales 1 | 27,992 | 32,288 | 38,261 | 41,182 | 43,487 | 44,286 | 46,143 | 48,587 |
| EBITDA 1 | 7,237 | 7,941 | 8,993 | 9,858 | 10,543 | 10,618 | 11,157 | 11,884 |
| EBIT 1 | 5,209 | 6,160 | 7,457 | 8,143 | 8,688 | 8,949 | 9,456 | 10,091 |
| Net income 1 | 3,563 | 4,597 | 5,707 | 6,184 | 6,409 | 6,639 | 7,121 | 7,701 |
| Net Debt 1 | -5,541 | -1,033 | 3,033 | 4,404 | 4,443 | 1,856 | -144.2 | -2,648 |
| Reference price 2 | 310.80 | 416.95 | 333.60 | 450.65 | 341.85 | 368.80 | 368.80 | 368.80 |
| Nbr of stocks (in thousands) | 559,857 | 557,672 | 535,187 | 534,725 | 534,962 | 533,205 | - | - |
| Announcement Date | 2/11/21 | 2/9/22 | 2/9/23 | 2/8/24 | 2/6/25 | - | - | - |
1EUR in Million2EUR
Estimates
P/E ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 29.8x | 4.48x | 18.69x | 1.93% | 229B | |
| 97.93x | 9.55x | 41.94x | 0.15% | 48.46B | |
| 23.27x | 1.6x | 10.62x | 2.48% | 18.18B | |
| -28.92x | 1.23x | 12.17x | 1.75% | 5.91B | |
| 26.78x | 1.68x | 11.03x | 1.09% | 5.25B | |
| 54.36x | 3.47x | 17.87x | -.--% | 4.87B | |
| 28.32x | 3.64x | 22.83x | 2.4% | 4.48B | |
| 16.99x | 2.04x | 10.91x | 2.23% | 3.84B | |
| 13.55x | 1.06x | 6.27x | 0.02% | 2.96B | |
| 16.06x | 1.72x | 8.54x | - | 2.63B | |
| Average | 27.81x | 3.05x | 16.09x | 1.34% | 32.59B | |
| Weighted average by Cap. | 38.39x | 4.86x | 21.22x | 1.64% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- OR Stock
- Valuation L'Oréal
Select your edition
All financial news and data tailored to specific country editions
