|
Market Closed -
London S.E.
19:30:00 06/10/2026 +04
|
After hours 00:00:00 | |||
| 373.48 EUR | +0.36% |
|
370.82 | -0.71% |
| 05:52pm | Global markets live: Google, Nvidia, AstraZeneca, SpaceX, Paramount Skydance… |  |
| 04:44pm | Stocks Are Testing the Bond Market | |
Company Valuation: L'Oréal
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 232,521 | 178,538 | 240,974 | 182,877 | 195,473 | 198,900 | - | - |
| Change | - | -23.22% | 34.97% | -24.11% | 6.89% | 1.75% | - | - |
| Enterprise Value (EV) 1 | 231,489 | 181,571 | 245,378 | 187,319 | 197,524 | 207,219 | 204,459 | 201,233 |
| Change | - | -21.56% | 35.14% | -23.66% | 5.45% | 4.91% | -1.33% | -1.58% |
| P/E | 50.8x | 31.4x | 39.1x | 28.6x | 32x | 28.7x | 25.7x | 23.5x |
| PBR | 9.9x | 6.57x | 8.32x | 5.52x | 5.6x | 5.3x | 4.85x | 4.43x |
| PEG | - | 1.1x | 4.56x | 7.66x | -7.5x | 2.1x | 2.2x | 2.48x |
| Capitalization / Revenue | 7.2x | 4.67x | 5.85x | 4.21x | 4.44x | 4.23x | 3.98x | 3.75x |
| EV / Revenue | 7.17x | 4.75x | 5.96x | 4.31x | 4.48x | 4.41x | 4.09x | 3.8x |
| EV / EBITDA | 29.1x | 20.2x | 24.9x | 17.8x | 18.4x | 18.2x | 16.7x | 15.4x |
| EV / EBIT | 37.6x | 24.3x | 30.1x | 21.6x | 22.2x | 21.6x | 19.7x | 18.1x |
| EV / FCF | 40.9x | 36.7x | 40x | 28.1x | 27.6x | 28.7x | 25.5x | 23.3x |
| FCF Yield | 2.44% | 2.72% | 2.5% | 3.55% | 3.63% | 3.49% | 3.93% | 4.29% |
| Dividend per Share 2 | 4.8 | 6 | 6.6 | 6.667 | 7.2 | 7.768 | 8.382 | 9.052 |
| Rate of return | 1.15% | 1.8% | 1.46% | 1.95% | 1.96% | 2.08% | 2.24% | 2.42% |
| EPS 2 | 8.21 | 10.61 | 11.52 | 11.95 | 11.44 | 13.04 | 14.54 | 15.92 |
| Distribution rate | 58.5% | 56.6% | 57.3% | 55.8% | 62.9% | 59.6% | 57.6% | 56.9% |
| Net sales 1 | 32,288 | 38,261 | 41,182 | 43,487 | 44,052 | 47,022 | 49,976 | 52,987 |
| EBITDA 1 | 7,941 | 8,993 | 9,858 | 10,543 | 10,709 | 11,392 | 12,227 | 13,067 |
| EBIT 1 | 6,160 | 7,457 | 8,143 | 8,688 | 8,892 | 9,594 | 10,392 | 11,128 |
| Net income 1 | 4,597 | 5,707 | 6,184 | 6,409 | 6,127 | 6,992 | 7,764 | 8,442 |
| Net Debt 1 | -1,033 | 3,033 | 4,404 | 4,443 | 2,051 | 8,319 | 5,559 | 2,333 |
| Reference price 2 | 416.95 | 333.60 | 450.65 | 341.85 | 366.60 | 373.60 | 373.60 | 373.60 |
| Nbr of stocks (in thousands) | 557,672 | 535,187 | 534,725 | 534,962 | 533,205 | 532,387 | - | - |
| Announcement Date | 09/02/22 | 09/02/23 | 08/02/24 | 06/02/25 | 12/02/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.32x | 4.09x | 14.98x | 3.01% | 339B | |
| 28.67x | 4.41x | 18.19x | 2.08% | 223B | |
| 17.14x | 2.67x | 11.79x | 3.57% | 128B | |
| 23.53x | 3.52x | 14.78x | 2.47% | 68.71B | |
| 51.37x | 7.26x | 27.97x | 0.3% | 45.3B | |
| 38.17x | 6.14x | 26.64x | 2.45% | 44.85B | |
| 32.27x | 2.43x | 13.52x | 1.67% | 33.76B | |
| 18.32x | 2.6x | 10.83x | 4.85% | 33.4B | |
| 14.3x | 2.33x | 10.78x | 5.41% | 31.73B | |
| Average | 27.23x | 3.94x | 16.61x | 2.87% | 105.3B | |
| Weighted average by Cap. | 24.93x | 4.01x | 16.12x | 2.77% |
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
- OR Stock
- 0NZM Stock
- Valuation L'Oréal
Select your edition
All financial news and data tailored to specific country editions
