EssilorLuxottica Société anonyme (EL)

Basic

  • Market Cap

    €79.37B

  • EV

    €90.07B

  • Shares Out

    449.51M

  • Revenue

    €25.35B

  • Employees

    191,144

Margins

  • Gross

    62.57%

  • EBITDA

    21.22%

  • Operating

    13.16%

  • Pre-Tax

    12.34%

  • Net

    9.23%

  • FCF

    12.86%

Returns (5Yr Avg)

  • ROA

    2.43%

  • ROE

    3.79%

  • ROCE

    4.55%

  • ROIC

    3.36%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    €193.54

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    €57.01

  • Earnings (Dil)

    €5.22

  • FCF

    €7.27

  • Book Value

    €83.61

Growth (CAGR)

  • Rev 3Yr

    19.53%

  • Rev 5Yr

    20.7%

  • Rev 10Yr

    17.54%

  • Dil EPS 3Yr

    623.84%

  • Dil EPS 5Yr

    -0.3%

  • Dil EPS 10Yr

    6.43%

  • Rev Fwd 2Yr

    4.71%

  • EBITDA Fwd 2Yr

    1.27%

  • EPS Fwd 2Yr

    8.17%

  • EPS LT Growth Est

    9.7%

Dividends

  • Yield

    —

  • Payout

    61.4%

  • DPS

    €3.23

  • DPS Growth 3Yr

    41.09%

  • DPS Growth 5Yr

    16.12%

  • DPS Growth 10Yr

    13.89%

  • DPS Growth Fwd 2Yr

    8.59%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Total Revenues

10,833.0

17,390.0

14,429.0

19,820.0

24,494.0

25,351.0

Total Revenues % Chg.

18.0%

60.5%

-17.0%

37.4%

23.6%

10.0%

Cost of Goods Sold, Total

4,091.0

6,733.0

6,376.0

7,763.0

9,120.0

9,489.0

Gross Profit

6,742.0

10,657.0

8,053.0

12,057.0

15,374.0

15,862.0

Selling General & Admin Expenses, Total

5,044.0

8,085.0

7,049.0

9,235.0

11,550.0

11,908.0

Stock-Based Compensation

—

—

—

—

—

—

R&D Expenses

190.0

548.0

552.0

579.0

600.0

614.0

Other Operating Expenses

-4.0

-13.0

8.0

-4.0

-6.0

4.0

Other Operating Expenses, Total

5,230.0

8,620.0

7,609.0

9,810.0

12,144.0

12,526.0

Operating Income

1,512.0

2,037.0

444.0

2,247.0

3,230.0

3,336.0

Interest Expense, Total

-118.0

-171.0

-141.0

-141.0

-156.0

-169.0

Interest And Investment Income

18.0

54.0

24.0

30.0

30.0

46.0

Net Interest Expenses

-100.0

-117.0

-117.0

-111.0

-126.0

-123.0

Income (Loss) On Equity Invest.

—

-2.0

1.0

3.0

6.0

-1.0

Currency Exchange Gains (Loss)

-9.0

-20.0

-19.0

-11.0

12.0

—

Other Non Operating Income (Expenses)

-1.0

-4.0

-4.0

-8.0

-19.0

-26.0

EBT, Excl. Unusual Items

1,402.0

1,894.0

305.0

2,120.0

3,103.0

3,186.0

Restructuring Charges

-82.0

-109.0

-10.0

—

-67.0

-67.0

Merger & Related Restructuring Charges

-22.0

-21.0

—

—

-11.0

-11.0

Impairment of Goodwill

—

—

—

—

—

—

Gain (Loss) On Sale Of Investments

—

46.0

—

—

41.0

41.0

Gain (Loss) On Sale Of Assets

-2.0

-21.0

-6.0

-2.0

9.0

17.0

Asset Writedown

—

—

—

—

-24.0

-24.0

Legal Settlements

—

-6.0

—

—

—

—

Other Unusual Items

-7.0

-248.0

24.0

62.0

-20.0

-13.0

EBT, Incl. Unusual Items

1,289.0

1,535.0

313.0

2,180.0

3,031.0

3,129.0

Income Tax Expense

139.0

350.0

164.0

582.0

751.0

649.0

Earnings From Continuing Operations

1,150.0

1,185.0

149.0

1,598.0

2,280.0

2,480.0

Minority Interest

-67.0

-108.0

-64.0

-150.0

-128.0

-141.0

Net Income

1,083.0

1,077.0

85.0

1,448.0

2,152.0

2,339.0

Net Income to Common Incl Extra Items

1,083.0

1,077.0

85.0

1,448.0

2,152.0

2,339.0

Net Income to Common Excl. Extra Items

1,083.0

1,077.0

85.0

1,448.0

2,152.0

2,339.0

Total Shares Outstanding

425.7

436.7

437.0

441.1

445.3

451.2

Weighted Avg. Shares Outstanding

260.7

434.1

435.9

438.8

442.0

444.6

Weighted Avg. Shares Outstanding Dil

266.2

441.1

439.0

445.5

445.7

448.2

EPS

4.2

2.5

0.2

3.3

4.9

5.3

EPS Diluted

4.1

2.4

0.2

3.3

4.8

5.2

EBITDA

2,268.0

3,590.0

2,024.0

3,980.0

5,250.0

5,380.0