Valuation Hermès International Bulgaria S.E.

Stocks

Real-time Estimate Tradegate 09:11:18 24/09/2026 +04			5-day change	1st Jan Change
1,351.25 ^EUR	-12.68%		0.00%	-27.24%

09-23	Hermès Launches Expanded Store in China	MT
09-22	Struggling luxury brands want catwalk boost in Milan and Paris	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	160,733	151,055	200,590	243,184	222,465	141,349	-	-
Change	-	-6.02%	32.79%	21.23%	-8.52%	-36.46%	-	-
Enterprise Value (EV) ¹	154,062	141,867	192,025	233,716	212,572	127,678	125,339	122,634
Change	-	-7.92%	35.36%	21.71%	-9.05%	-39.94%	-1.83%	-2.16%
P/E	65.9x	45x	46.7x	52.9x	49.3x	30.5x	26.7x	24.2x
PBR	17.3x	12.1x	13.2x	14.1x	11.8x	6.59x	5.74x	5.01x
PEG	-	1.2x	1.7x	7.91x	-27.03x	11.18x	1.9x	2.3x
Capitalization / Revenue	17.9x	13x	14.9x	16x	13.9x	8.42x	7.76x	7.17x
EV / Revenue	17.2x	12.2x	14.3x	15.4x	13.3x	7.61x	6.88x	6.22x
EV / EBITDA	40.1x	26.7x	29.9x	33.4x	28.4x	16.7x	15.2x	13.6x
EV / EBIT	43.6x	30.2x	34x	38x	32.4x	18.9x	17.1x	15.3x
EV / FCF	53.6x	38.7x	55.4x	57.4x	50.5x	30.8x	26.2x	23.8x
FCF Yield	1.86%	2.58%	1.81%	1.74%	1.98%	3.25%	3.82%	4.2%
Dividend per Share ²	8	13	25	16	19	20.02	21.58	23.69
Rate of return	0.52%	0.9%	1.3%	0.69%	0.9%	1.48%	1.6%	1.76%
EPS ²	23.3	32.09	41.12	43.87	43.07	44.24	50.51	55.79
Distribution rate	34.3%	40.5%	60.8%	36.5%	44.1%	45.2%	42.7%	42.5%
Net sales ¹	8,982	11,602	13,427	15,170	16,002	16,779	18,209	19,712
EBITDA ¹	3,842	5,304	6,422	6,994	7,495	7,623	8,272	8,997
EBIT ¹	3,530	4,697	5,650	6,150	6,569	6,752	7,347	7,993
Net income ¹	2,445	3,367	4,311	4,603	4,524	4,645	5,301	5,860
Net Debt ¹	-6,671	-9,188	-8,565	-9,468	-9,893	-13,672	-16,010	-18,715
Reference price ²	1,536.00	1,445.00	1,918.80	2,322.00	2,122.00	1,349.50	1,349.50	1,349.50
Nbr of stocks (in thousands)	104,644	104,536	104,539	104,731	104,837	104,742	-	-
Announcement Date	18/02/22	17/02/23	09/02/24	14/02/25	12/02/26	-	-	-

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.($)
HERMÈS INTERNATIONAL	30.63x	7.64x	16.83x	1.48%	161B
SAFARI INDUSTRIES (INDIA) LIMITED	38.6x	2.92x	22.49x	0.28%	762M
ANHUI KORRUN CO., LTD.	12.13x	-	-	3.7%	691M
V.I.P. INDUSTRIES LIMITED	-113.49x	2.23x	53.56x	-.--%	443M
Average	-8.04x	4.27x	30.96x	1.37%	40.74B
Weighted average by Cap.	30.19x	7.61x	16.95x	1.48%