|
Real-time Estimate
Tradegate
20:16:22 03/11/2026 +04
|
5-day change | 1st Jan Change | ||
| 56.37 EUR | -1.97% |
|
-1.09% | +0.07% |
| 04:09pm | INDITEX : Jefferies reiterates its Buy rating | ZD |
| 12:14pm | IBEX loses steam as tech worries again take center stage and caution over the US | RE |
Company Valuation: INDITEX
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 | 179,113 | - | - |
| Change | - | 6.92% | 38.81% | 32.83% | 4.32% | 4.55% | - | - |
| Enterprise Value (EV) 1 | 73,934 | 78,987 | 112,214 | 152,714 | 160,353 | 173,648 | 172,548 | 170,912 |
| Change | - | 6.83% | 42.07% | 36.09% | 5% | 8.29% | -0.63% | -0.95% |
| P/E | 25.7x | 21.6x | 23x | 28x | 27.5x | 26.6x | 24.3x | 22.4x |
| PBR | 5.29x | 5.24x | 6.63x | 8.34x | 8.4x | 8.42x | 7.85x | 7.51x |
| PEG | - | 0.8x | 0.8x | 3.12x | 4.47x | 3.25x | 2.65x | 2.62x |
| Capitalization / Revenue | 3.01x | 2.73x | 3.44x | 4.25x | 4.3x | 4.17x | 3.88x | 3.62x |
| EV / Revenue | 2.67x | 2.43x | 3.12x | 3.95x | 4.02x | 4.04x | 3.74x | 3.46x |
| EV / EBITDA | 10.3x | 9.13x | 11.4x | 14.2x | 14.2x | 14.4x | 13.2x | 12.2x |
| EV / EBIT | 17.3x | 14.3x | 16.5x | 20.2x | 20.1x | 20x | 18.3x | 16.7x |
| EV / FCF | 13.1x | 21.7x | 16.5x | 23.1x | 34.2x | 28.8x | 24.8x | 22.5x |
| FCF Yield | 7.61% | 4.61% | 6.06% | 4.33% | 2.92% | 3.47% | 4.03% | 4.44% |
| 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% | 3.36% | 3.64% | 3.95% |
| 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 | 57.50 | 57.50 | 57.50 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.58x | 4.04x | 14.41x | 3.36% | 201B | |
| 45.19x | 5.56x | 22.89x | 0.83% | 147B | |
| 26.26x | 2.71x | 17.36x | 0.77% | 73.66B | |
| 22.35x | 1.52x | 8.59x | 4.12% | 29.05B | |
| 38.35x | 2.13x | 8.28x | 1.86% | 24.67B | |
| 15.23x | 2.96x | 11.39x | 1.54% | 23.96B | |
| 18.86x | 2.63x | 11.85x | 1.96% | 23.61B | |
| 20.79x | 1.25x | 10.61x | -.--% | 15B | |
| 16.98x | 2.15x | 8.61x | 3.39% | 12.72B | |
| 28.34x | 3.49x | 16.7x | -.--% | 12.22B | |
| Average | 25.89x | 2.84x | 13.07x | 1.78% | 56.2B | |
| Weighted average by Cap. | 30.54x | 3.82x | 16.02x | 2.03% |
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
- Stocks
- ITX Stock
- Valuation INDITEX
Select your edition
All financial news and data tailored to specific country editions
