Valuation EssilorLuxottica

Stocks

Market Closed - Euronext Paris Other stock markets 23:55:00 07/08/2026 HKT			5-day change	1st Jan Change
172.30 ^EUR	+0.58%		+5.03%	-36.16%

08-04	ESSILORLUXOTTICA : DZ Bank gives a Buy rating	ZD
08-04	RBC Tweaks EssilorLuxottica Forecasts Amid Lower H2 Revenue Expectations for AI Smartglasses	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	82,608	75,236	81,962	107,377	124,976	79,188	-	-
Change	-	-8.92%	8.94%	31.01%	16.39%	-36.64%	-	-
Enterprise Value (EV) ¹	92,306	82,299	87,821	118,347	135,826	88,825	87,863	86,665
Change	-	-10.84%	6.71%	34.76%	14.77%	-34.6%	-1.08%	-1.36%
P/E	57.1x	35x	35.7x	45.9x	54.2x	30.3x	26.8x	23.3x
PBR	2.34x	2.01x	2.1x	2.68x	3.22x	1.97x	1.9x	1.84x
PEG	-	0.7x	6.9x	46.63x	-18.54x	2.1x	2x	1.6x
Capitalization / Revenue	4.17x	3.07x	3.23x	4.05x	4.39x	2.61x	2.39x	2.21x
EV / Revenue	4.66x	3.36x	3.46x	4.46x	4.77x	2.93x	2.65x	2.42x
EV / EBITDA	16.8x	11.6x	12.3x	15.8x	20.9x	11.8x	10.9x	9.87x
EV / EBIT	30.5x	20x	21x	26.8x	30.5x	18.3x	16.5x	14.7x
EV / FCF	33.1x	36.4x	26.4x	49.3x	48.6x	22.4x	20.9x	18.8x
FCF Yield	3.02%	2.75%	3.79%	2.03%	2.06%	4.47%	4.79%	5.32%
Dividend per Share ²	2.51	3.23	3.95	3.95	4	4.102	4.528	4.994
Rate of return	1.34%	1.91%	2.18%	1.68%	1.48%	2.38%	2.63%	2.9%
EPS ²	3.28	4.83	5.08	5.13	4.98	5.684	6.434	7.392
Distribution rate	76.5%	66.9%	77.8%	77%	80.3%	72.2%	70.4%	67.6%
Net sales ¹	19,820	24,494	25,395	26,508	28,491	30,332	33,099	35,876
EBITDA ¹	5,488	7,085	7,150	7,512	6,492	7,502	8,068	8,777
EBIT ¹	3,027	4,115	4,178	4,414	4,459	4,841	5,329	5,914
Net income ¹	1,463	2,152	2,289	2,359	2,315	2,731	3,076	3,542
Net Debt ¹	9,698	7,063	5,859	10,970	10,850	9,638	8,675	7,477
Reference price ²	187.24	169.20	181.60	235.60	269.90	172.30	172.30	172.30
Nbr of stocks (in thousands)	441,185	444,659	451,334	455,759	463,045	459,592	-	-
Announcement Date	11/3/22	23/2/23	14/2/24	12/2/25	11/2/26	-	-	-

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.($)
ESSILORLUXOTTICA	30.14x	2.91x	11.78x	2.39%	90.72B
ALCON INC.	32.14x	3.27x	12.39x	0.52%	33.86B
THE COOPER COMPANIES, INC.	35.99x	3.82x	12.25x	-.--%	14.3B
LENSKART SOLUTIONS LIMITED	123.27x	8.52x	40.37x	-.--%	10.31B
SHANGHAI CONANT OPTICAL CO., LTD.	21.89x	5.54x	15.68x	1.26%	2.18B
AUTEK CHINA INC.	15.63x	4.08x	9.28x	1.71%	1.48B
PEGAVISION CORPORATION	14.39x	2.96x	7.62x	2.97%	902M
MINGYUE OPTICAL LENS CO.,LTD.	26.25x	5.38x	16.51x	1.99%	875M
MENICON CO., LTD.	20.23x	1.35x	8.03x	1.58%	850M
SPYGLASS PHARMA, INC.	-10.7x	-	-	-	827M
Average	30.92x	4.21x	14.88x	1.38%	15.63B
Weighted average by Cap.	36.62x	3.50x	13.86x	1.58%