Valuation EssilorLuxottica

Stocks

Real-time Euronext Paris Other stock markets 17:05:13 02/07/2026 +04			5-day change	1st Jan Change
173.75 ^EUR	+0.43%		+4.58%	-35.64%

12:59pm	ESSILORLUXOTTICA : UBS remains its Buy rating	ZD
10:15am	ESSILORLUXOTTICA : RBC gives a Buy rating	ZD

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	82,608	75,236	81,962	107,377	124,976	79,532	-	-
Change	-	-8.92%	8.94%	31.01%	16.39%	-36.36%	-	-
Enterprise Value (EV) ¹	92,306	82,299	87,821	118,347	135,826	89,329	88,396	87,243
Change	-	-10.84%	6.71%	34.76%	14.77%	-34.23%	-1.04%	-1.3%
P/E	57.1x	35x	35.7x	45.9x	54.2x	29.9x	25.7x	21.9x
PBR	2.34x	2.01x	2.1x	2.68x	3.22x	2x	1.93x	1.85x
PEG	-	0.7x	6.9x	46.63x	-18.54x	1.9x	1.6x	1.3x
Capitalization / Revenue	4.17x	3.07x	3.23x	4.05x	4.39x	2.59x	2.36x	2.16x
EV / Revenue	4.66x	3.36x	3.46x	4.46x	4.77x	2.91x	2.62x	2.37x
EV / EBITDA	16.8x	11.6x	12.3x	15.8x	20.9x	12.3x	11x	9.94x
EV / EBIT	30.5x	20x	21x	26.8x	30.5x	18.7x	16.5x	14.5x
EV / FCF	33.1x	36.4x	26.4x	49.3x	48.6x	23.5x	21.2x	19x
FCF Yield	3.02%	2.75%	3.79%	2.03%	2.06%	4.26%	4.72%	5.27%
Dividend per Share ²	2.51	3.23	3.95	3.95	4	4.124	4.578	5.101
Rate of return	1.34%	1.91%	2.18%	1.68%	1.48%	2.38%	2.65%	2.95%
EPS ²	3.28	4.83	5.08	5.13	4.98	5.78	6.738	7.89
Distribution rate	76.5%	66.9%	77.8%	77%	80.3%	71.4%	67.9%	64.6%
Net sales ¹	19,820	24,494	25,395	26,508	28,491	30,660	33,724	36,847
EBITDA ¹	5,488	7,085	7,150	7,512	6,492	7,254	8,013	8,780
EBIT ¹	3,027	4,115	4,178	4,414	4,459	4,776	5,368	6,012
Net income ¹	1,463	2,152	2,289	2,359	2,315	2,680	3,083	3,566
Net Debt ¹	9,698	7,063	5,859	10,970	10,850	9,797	8,864	7,710
Reference price ²	187.24	169.20	181.60	235.60	269.90	173.00	173.00	173.00
Nbr of stocks (in thousands)	441,185	444,659	451,334	455,759	463,045	459,725	-	-
Announcement Date	11/03/22	23/02/23	14/02/24	12/02/25	11/02/26	-	-	-

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.($)
ESSILORLUXOTTICA	29.93x	2.91x	12.3x	2.39%	90.58B
ALCON INC.	30.79x	3.15x	11.96x	0.53%	32.45B
THE COOPER COMPANIES, INC.	35.31x	3.75x	12.02x	-.--%	14.03B
LENSKART SOLUTIONS LIMITED	200.82x	10.17x	52.08x	-	9.69B
SHANGHAI CONANT OPTICAL CO., LTD.	19.53x	4.74x	13.43x	1.45%	1.95B
AUTEK CHINA INC.	12.36x	3.95x	8.13x	2.25%	1.44B
PEGAVISION CORPORATION	13.24x	2.71x	6.98x	3.04%	819M
MINGYUE OPTICAL LENS CO.,LTD.	25.23x	5.14x	15.76x	2.07%	836M
MENICON CO., LTD.	18.94x	1.26x	7.97x	1.73%	755M
SPYGLASS PHARMA, INC.	-8.42x	-	-	-	651M
Average	37.77x	4.20x	15.63x	1.68%	15.32B
Weighted average by Cap.	40.79x	3.54x	14.67x	1.72%