Valuation INDITEX OTC Markets

Stocks

Delayed OTC Markets 00:59:59 07/11/2026 +04			5-day change	1st Jan Change
16.41 ^USD	-2.67%		+4.66%	-0.55%

12:16pm	IBEX 35 opens slightly higher as investors hunt for bargains in technology	RE
11-06	IBEX corrects as AI takes a hit in a dizzying week driven by the US elections	RE

Data adjusted to current consolidation scope

Fiscal Period: January	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	83,293	89,057	123,620	164,209	171,311	183,910	-	-
Change	-	6.92%	38.81%	32.83%	4.32%	7.35%	-	-
Enterprise Value (EV) ¹	73,934	78,987	112,214	152,714	160,353	178,445	177,345	175,709
Change	-	6.83%	42.07%	36.09%	5%	11.28%	-0.62%	-0.92%
P/E	25.7x	21.6x	23x	28x	27.5x	27.3x	25x	23x
PBR	5.29x	5.24x	6.63x	8.34x	8.4x	8.65x	8.06x	7.71x
PEG	-	0.8x	0.8x	3.12x	4.47x	3.34x	2.73x	2.69x
Capitalization / Revenue	3.01x	2.73x	3.44x	4.25x	4.3x	4.28x	3.98x	3.72x
EV / Revenue	2.67x	2.43x	3.12x	3.95x	4.02x	4.16x	3.84x	3.55x
EV / EBITDA	10.3x	9.13x	11.4x	14.2x	14.2x	14.8x	13.6x	12.5x
EV / EBIT	17.3x	14.3x	16.5x	20.2x	20.1x	20.6x	18.8x	17.2x
EV / FCF	13.1x	21.7x	16.5x	23.1x	34.2x	29.6x	25.5x	23.1x
FCF Yield	7.61%	4.61%	6.06%	4.33%	2.92%	3.38%	3.92%	4.32%
Dividend per Share ²	0.93	1.2	1.54	1.68	1.75	1.93	2.093	2.274
Rate of return	3.48%	4.19%	3.88%	3.19%	3.18%	3.27%	3.55%	3.85%
EPS ²	1.042	1.327	1.729	1.884	2	2.164	2.362	2.564
Distribution rate	89.3%	90.4%	89.1%	89.2%	87.5%	89.2%	88.6%	88.7%
Net sales ¹	27,716	32,569	35,947	38,632	39,864	42,940	46,175	49,426
EBITDA ¹	7,183	8,649	9,850	10,728	11,267	12,054	13,055	14,065
EBIT ¹	4,282	5,520	6,809	7,554	7,997	8,666	9,441	10,240
Net income ¹	3,243	4,130	5,381	5,866	6,220	6,730	7,347	7,971
Net Debt ¹	-9,359	-10,070	-11,406	-11,495	-10,958	-5,465	-6,565	-8,201
Reference price ²	26.74	28.62	39.71	52.72	55.00	59.04	59.04	59.04
Nbr of stocks (in thousands)	3,114,926	3,111,719	3,113,070	3,114,746	3,114,746	3,115,009	-	-
Announcement Date	16/03/22	15/03/23	13/03/24	12/03/25	10/03/26	-	-	-

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.($)
INDITEX	27.29x	4.16x	14.8x	3.27%	205B
FAST RETAILING CO., LTD.	46.74x	5.76x	23.72x	0.8%	151B
ROSS STORES, INC.	26.3x	2.72x	17.39x	0.77%	73.82B
HENNES & MAURITZ AB	22.44x	1.52x	8.62x	4.11%	28.88B
TAPESTRY, INC.	16.1x	3.22x	12.17x	1.4%	26.1B
KERING	40.34x	2.2x	8.56x	1.77%	25.59B
NEXT PLC	18.88x	2.63x	11.9x	2.03%	23.62B
BURLINGTON STORES, INC.	21.49x	1.28x	10.94x	-.--%	15.5B
LPP SA	17.28x	2.18x	8.75x	3.33%	12.96B
Average	26.32x	2.85x	12.98x	1.94%	62.51B
Weighted average by Cap.	31.46x	3.94x	16.45x	2.03%