LVMH Moët Hennessy - Louis Vuitton, Société Européenne (MOH.DE)
Growth
Revenue 5Y11.26%
Revenue 3Y11.04%
EPS 5Y24.73%
EPS 3Y23.66%
Dividend 5Y14.24%
Dividend 3Y9.05%
Capital Efficiency
ROIC11.07%
ROE15.79%
ROA5.31%
ROTA6.60%
Capital Structure
Market Cap398.11B
EV427.02B
Cash7.90B
Current Ratio1.17
Debt/Equity0.60
Net Debt/EBITDA1.98
MOH.DE
Income Statement
Select a metric from the list below to chart it
Dec '01
Dec '05
Dec '09
Dec '13
Dec '17
Dec '21
| Income Statement | Dec '13 | Dec '14 | Dec '15 | Dec '16 | Dec '17 | Dec '18 | Dec '19 | Dec '20 | Dec '21 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 31,804.7 | 33,429.4 | 38,913.3 | 41,025.6 | 46,520.5 | 51,092.2 | 58,559.7 | 48,717.9 | 70,065.5 | 56,670.2 | |
| Revenue % Chg. | 3.7% | 5.1% | 16.4% | 5.4% | 13.4% | 9.8% | 14.6% | -16.8% | 43.8% | 16.2% | |
| Cost of Revenue | 10,971.1 | 11,785.1 | 13,696.7 | 14,227.0 | 16,129.8 | 17,048.6 | 19,774.1 | 17,317.0 | 22,209.5 | 19,092.7 | |
| Cost of Revenue % Chg. | 1.4% | 7.4% | 16.2% | 3.9% | 13.4% | 5.7% | 16.0% | -12.4% | 28.3% | 15.1% | |
| Gross Profit | 20,833.6 | 21,644.3 | 25,216.6 | 26,798.7 | 30,390.6 | 34,043.6 | 38,785.6 | 31,401.0 | 47,856.0 | 37,577.5 | |
| Gross Profit % Chg. | 5.0% | 3.9% | 16.5% | 6.3% | 13.4% | 12.0% | 13.9% | -19.0% | 52.4% | 16.7% | |
| Gross Profit Margin | 65.5% | 64.7% | 64.8% | 65.3% | 65.3% | 66.6% | 66.2% | 64.5% | 68.3% | 66.3% | |
| Gross Profit Margin % Chg. | 1.2% | -1.2% | 0.1% | 0.8% | 0.0% | 2.0% | -0.6% | -2.7% | 6.0% | 0.5% | |
| Selling, General, & Admin Expenses | 14,264.0 | 15,403.2 | 17,995.6 | 19,135.8 | 21,338.8 | 23,154.4 | 26,264.0 | 22,294.6 | 29,156.6 | 25,486.6 | |
| Selling, General, & Admin Expenses % Chg. | 6.6% | 8.0% | 16.8% | 6.3% | 11.5% | 8.5% | 13.4% | -15.1% | 30.8% | 14.6% | |
| Other Expenses | 99.3 | 263.0 | 133.1 | 175.7 | -3.3 | -5.5 | 113.5 | 38.2 | 17.5 | -19,614.3 | |
| Other Expenses % Chg. | -38.1% | 164.8% | -49.4% | 32.0% | - | 66.7% | - | -66.3% | -54.3% | 449312.5% | |
| Operating Income | 6,470.3 | 5,978.2 | 7,087.8 | 7,487.2 | 9,055.1 | 10,894.7 | 12,408.1 | 9,068.2 | 18,681.9 | 12,007.1 | |
| Operating Income % Chg. | 2.7% | -7.6% | 18.6% | 5.6% | 20.9% | 20.3% | 13.9% | -26.9% | 106.0% | 20.7% | |
| Operating Income Margin | 20.3% | 17.9% | 18.2% | 18.3% | 19.5% | 21.3% | 21.2% | 18.6% | 26.7% | 21.2% | |
| Operating Income Margin % Chg. | -1.0% | -12.1% | 1.9% | 0.2% | 6.7% | 9.5% | -0.6% | -12.2% | 43.2% | 3.9% | |
| Total Other Income/Expenses Net | -256.4 | 3,163.1 | -573.9 | -425.5 | -398.3 | -541.2 | -719.0 | -1,034.4 | 94.9 | -651.9 | |
| Total Other Income/Expenses Net % Chg. | 379.6% | - | - | 25.9% | 6.4% | 35.9% | 32.9% | 43.9% | - | 48.3% | |
| Income Before Tax | 6,213.9 | 9,141.3 | 6,513.9 | 7,061.6 | 8,656.8 | 10,353.5 | 11,689.0 | 8,033.8 | 18,776.9 | 11,355.2 | |
| Income Before Tax % Chg. | -0.5% | 47.1% | -28.7% | 8.4% | 22.6% | 19.6% | 12.9% | -31.3% | 133.7% | 19.5% | |
| Income Before Tax Margin | 19.5% | 27.3% | 16.7% | 17.2% | 18.6% | 20.3% | 20.0% | 16.5% | 26.8% | 20.0% | |
| Income Before Tax Margin % Chg. | -4.1% | 40.0% | -38.8% | 2.8% | 8.1% | 8.9% | -1.5% | -17.4% | 62.5% | 2.8% | |
| Income Tax Expense | 1,914.9 | 2,480.1 | 2,148.4 | 2,301.1 | 2,529.2 | 2,726.7 | 3,199.1 | 2,628.5 | 4,920.9 | 3,081.0 | |
| Income Tax Expense % Chg. | -3.6% | 29.5% | -13.4% | 7.1% | 9.9% | 7.8% | 17.3% | -17.8% | 87.2% | 17.2% | |
| Net Income | 3,749.0 | 6,162.6 | 3,898.5 | 4,343.7 | 5,596.3 | 6,932.9 | 7,824.3 | 5,130.4 | 13,132.6 | 7,601.5 | |
| Net Income % Chg. | 0.4% | 64.4% | -36.7% | 11.4% | 28.8% | 23.9% | 12.9% | -34.4% | 156.0% | 21.3% | |
| Net Income Margin | 11.8% | 18.4% | 10.0% | 10.6% | 12.0% | 13.6% | 13.4% | 10.5% | 18.7% | 13.4% | |
| Net Income Margin % Chg. | -3.3% | 56.4% | -45.7% | 5.7% | 13.6% | 12.8% | -1.5% | -21.2% | 78.0% | 4.4% | |
| Weighted Avg. Shares Out | 500.3 | 501.3 | 502.4 | 502.9 | 502.4 | 502.8 | 503.2 | 503.7 | 503.7 | 503.1 | |
| Weighted Avg. Shares Out % Chg. | 0.2% | 0.2% | 0.2% | 0.1% | -0.1% | 0.1% | 0.1% | 0.1% | - | 0.1% | |
| EPS | 7.5 | 12.3 | 7.8 | 8.6 | 11.1 | 13.8 | 15.5 | 10.2 | 26.1 | 15.1 | |
| EPS % Chg. | 0.1% | 64.0% | -36.9% | 11.4% | 28.9% | 23.8% | 12.7% | -34.5% | 156.1% | 21.2% | |
| Weighted Avg. Shares Out Dil | 503.2 | 503.9 | 504.9 | 504.6 | 504.0 | 503.9 | 503.8 | 504.2 | 503.7 | 503.9 | |
| Weighted Avg. Shares Out Dil % Chg. | 0.2% | 0.1% | 0.2% | -0.1% | -0.1% | -0.0% | -0.0% | 0.1% | -0.1% | -0.0% | |
| EPS Diluted | 7.5 | 12.2 | 7.7 | 8.6 | 11.1 | 13.8 | 15.5 | 10.2 | 26.1 | 15.1 | |
| EPS Diluted % Chg. | 0.1% | 64.1% | -36.8% | 11.4% | 29.0% | 23.9% | 12.8% | -34.5% | 156.4% | 21.3% | |
| Interest Income | - | - | - | - | - | - | 39.3 | 50.2 | 48.0 | - | |
| Interest Income % Chg. | - | - | - | - | - | - | - | 27.8% | -4.3% | - | |
| Interest Expense | 150.6 | 157.1 | 121.1 | 100.4 | 120.0 | 172.4 | 486.6 | 399.3 | 264.0 | 408.1 | |
| Interest Expense % Chg. | -15.9% | 4.3% | -22.9% | -17.1% | 19.6% | 43.6% | 182.3% | -17.9% | -33.9% | 179.1% | |
| EBIT | 6,063.3 | 8,984.2 | 6,392.8 | 6,961.3 | 8,536.8 | 10,181.1 | 11,241.7 | 7,684.7 | 18,560.8 | 10,947.1 | |
| EBIT % Chg. | -0.1% | 48.2% | -28.8% | 8.9% | 22.6% | 19.3% | 10.4% | -31.6% | 141.5% | 17.0% | |
| EBIT Margin | 19.1% | 26.9% | 16.4% | 17.0% | 18.4% | 19.9% | 19.2% | 15.8% | 26.5% | 19.3% | |
| EBIT Margin % Chg. | -3.7% | 41.0% | -38.9% | 3.3% | 8.1% | 8.6% | -3.7% | -17.8% | 67.9% | 0.7% | |
| Depreciation & Amortization | 1,586.5 | 2,067.6 | 2,270.6 | 2,338.2 | 2,591.4 | 2,511.7 | 5,573.4 | 6,601.2 | 6,361.2 | 4,808.0 | |
| Depreciation & Amortization % Chg. | 11.9% | 30.3% | 9.8% | 3.0% | 10.8% | -3.1% | 121.9% | 18.4% | -3.6% | 88.4% | |
| EBITDA | 7,649.8 | 11,051.8 | 8,663.4 | 9,299.5 | 11,128.2 | 12,692.9 | 16,815.1 | 14,285.9 | 24,922.0 | 15,755.0 | |
| EBITDA % Chg. | 2.2% | 44.5% | -21.6% | 7.3% | 19.7% | 14.1% | 32.5% | -15.0% | 74.5% | 32.3% | |
| EBITDA Margin | 24.1% | 33.1% | 22.3% | 22.7% | 23.9% | 24.8% | 28.7% | 29.3% | 35.6% | 27.8% | |
| EBITDA Margin % Chg. | -1.5% | 37.5% | -32.7% | 1.8% | 5.5% | 3.9% | 15.6% | 2.1% | 21.3% | 13.9% |