Valuation INDITEX London S.E.

Stocks

Market Closed - London S.E. 19:30:00 06/10/2026 +04			5-day change	1st Jan Change
54.11 ^EUR	+1.42%		+1.33%	+1.94%

10-06	IBEX 35 advances as market scales back rate-hike bets	RE
10-05	INDITEX : Receives a Buy rating from Jefferies	ZD

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	167,650	-	-
Change	-	6.92%	38.81%	32.83%	4.32%	-2.14%	-	-
Enterprise Value (EV) ¹	73,934	78,987	112,214	152,714	160,353	162,185	161,085	159,449
Change	-	6.83%	42.07%	36.09%	5%	1.14%	-0.68%	-1.02%
P/E	25.7x	21.6x	23x	28x	27.5x	24.5x	22.4x	20.7x
PBR	5.29x	5.24x	6.63x	8.34x	8.4x	7.76x	7.23x	6.93x
PEG	-	0.8x	0.8x	3.12x	4.47x	2.97x	2.43x	2.43x
Capitalization / Revenue	3.01x	2.73x	3.44x	4.25x	4.3x	3.91x	3.63x	3.39x
EV / Revenue	2.67x	2.43x	3.12x	3.95x	4.02x	3.78x	3.49x	3.23x
EV / EBITDA	10.3x	9.13x	11.4x	14.2x	14.2x	13.5x	12.3x	11.3x
EV / EBIT	17.3x	14.3x	16.5x	20.2x	20.1x	18.7x	17.1x	15.6x
EV / FCF	13.1x	21.7x	16.5x	23.1x	34.2x	26.6x	23.1x	21x
FCF Yield	7.61%	4.61%	6.06%	4.33%	2.92%	3.75%	4.33%	4.77%
Dividend per Share ²	0.93	1.2	1.54	1.68	1.75	1.931	2.096	2.275
Rate of return	3.48%	4.19%	3.88%	3.19%	3.18%	3.64%	3.96%	4.29%
EPS ²	1.042	1.327	1.729	1.884	2	2.165	2.365	2.566
Distribution rate	89.3%	90.4%	89.1%	89.2%	87.5%	89.2%	88.7%	88.7%
Net sales ¹	27,716	32,569	35,947	38,632	39,864	42,930	46,150	49,407
EBITDA ¹	7,183	8,649	9,850	10,728	11,267	12,050	13,053	14,059
EBIT ¹	4,282	5,520	6,809	7,554	7,997	8,667	9,446	10,225
Net income ¹	3,243	4,130	5,381	5,866	6,220	6,735	7,358	7,978
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	53.00	53.00	53.00
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	24.48x	3.72x	13.25x	3.64%	185B
FAST RETAILING CO., LTD.	44.79x	5.51x	22.68x	0.84%	145B
ROSS STORES, INC.	25.79x	2.66x	17x	0.79%	72.31B
KERING	41.5x	2.37x	9.1x	1.63%	28.76B
HENNES & MAURITZ AB	20.01x	1.38x	7.82x	4.62%	25.28B
TAPESTRY, INC.	14.78x	2.87x	11.03x	1.6%	23.21B
NEXT PLC	17.36x	2.44x	10.96x	2.15%	21.4B
BURLINGTON STORES, INC.	23.67x	1.41x	11.98x	-.--%	17.07B
LPP SA	15.67x	2.01x	8.05x	3.83%	11.85B
Average	25.34x	2.71x	12.43x	2.12%	58.89B
Weighted average by Cap.	29.99x	3.68x	15.51x	2.16%