OTC: LVMUY - LVMH Moët Hennessy - Louis Vuitton, Société Européenne

Yield per half year: +9.9%
Dividend yield: +1.92%
Sector: Consumer Cyclical

Reporting LVMH Moët Hennessy - Louis Vuitton, Société Européenne

Capitalization

2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Капитализация, млрд €
17.74 17.04 25.25 32.53 39.36 46.45 75.09 341.48 426.25 448.98
Выручка, млрд €
35.66 37.6 42.64 46.83 53.67 44.65 64.22 79.18 86.15 86.15
Чистая прибыль, млрд €
3.57 4.07 5.37 6.35 7.17 4.7 12.04 14.08 15.17 15.17
EV, млрд €
22.67 20.51 32.76 38.62 48.57 66.85 91.46 367.67 104.88 401.01
EBIT, млрд €
6.6 8.47 9.91 11.7 13.91 8.32 17.13 21.11 22.59 24.16
EBITDA, млрд €
8.03 8.47 9.91 11.7 13.91 13.09 22.19 26.72 28.55 30.12
Баланс стоимость, млрд €
24.34 26.39 28.97 32.29 36.59 37.41 47.12 55.11 61.02 61.02
FCF, млрд €
3.66 3.92 4.67 5.9 8.79 8.91 15.97 13.44 10.6 10.6
Операционный денежный поток, млрд €
5.63 6.18 6.97 8.49 11.65 10.9 18.65 17.83 18.4 18.41
Операционная прибыль, млрд €
6.6 7 8.27 9.96 11.48 8.32 17.13 21 22.56 22.56
Операционные расходы, млрд €
17.07 17.85 19.68 21.62 24.45 20.43 26.72 33.18 36.72 36.5
CAPEX, млрд €
1.97 2.26 2.3 2.59 2.86 1.98 2.68 4.4 7.81 7.81


Balance sheet

2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Наличность, млрд €
3.59 3.54 3.74 4.61 5.67 6.42 6.19 6.3 7.77 6.39
Short Term Investments €
0.385 0.374 0.515 0.666 0.732 14.3 4.37 4.55 3.49 4.88
Long term investments €
7.63 1.16 1.48 2.69 13.15 9.14 7.93
Total Receivables €
2.52 2.69 2.74 3.22 3.45 4.68 6.11 4.26 4.73 7.94
Total Current Assets €
18.95 19.4 21.06 23.55 26.51 39.97 34.3 39.74 43.71 43.71
Чистые активы, млрд €
12.12 12.14 13.86 15.11 30.94 30.75 33.9 37.67 55.11 43.6
Активы, млрд €
57.6 59.62 69.76 74.3 96.51 108.67 125.31 134.65 143.69 143.69
Short Term Debt €
3.77 3.42 4.5 5.01 9.78 12.75 10.4 12.31 13.84 13.45
Long Term Debt €
4.76 3.59 6.75 5.69 5.1 14.07 12.17 10.38 11.23 11.23
Задолженность, млрд €
31.8 31.72 39.38 40.34 58.14 69.84 76.4 78.04 80.99 80.99
Чистый долг, млрд €
4.69 3.81 7.81 6.4 19.58 31.07 28.26 28.79 31.1 32.1
Долг, млрд €
8.53 7.01 11.25 10.7 14.88 26.82 22.57 35.09 38.88 24.68
Interest income €
0.036 0.046 0.044 0.113 0.136
Расходы на обслуживание долга €
0.111 0.092 0.169 0.158 0.446 0.366 0.242 0.382 0.973 0.973
Чист. проц. доходы, млрд €
-0.123 -0.141 -0.179 -0.432 -0.358 -0.247 -0.311 -0.88 0.1523
Goodwill €
8.81 10.12 10.4 13.84 13.73 16.03 16.04 25.9 24.78 24.02
Амортизация, млрд €
1.43 0.0000 0.0001 0.000161 0.000172 4.76 5.06 5.61 5.96 5.96
Себестоимость, млрд €
12.55 13.04 14.78 15.63 18.12 15.9 20.36 24.99 26.88 26.88
Товарно материальные запасы €
10.1 10.55 10.89 12.49 13.72 13.23 16.86 20.71 22.95 23.28


Share

2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 8.02 9.21 16.43 10.03 10.04 7.89 10.5 5.61 30.33 6.07
Цена акции ао 58.7 58.46 93.27 124.73 165.5 144.87 162.45 130.69 154.35 154.35
Число акций ао, млн 505.06 504.39 503.97 503.73 503.12 504.19 503.79 2512.4 500.3 2501.52
FCF/акцию 7.25 7.76 9.27 11.71 17.47 17.68 31.71 5.35 21.18 4.24


Efficiency

2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 14.68 15.41 18.52 19.68 19.6 12.57 25.54 27.55 26.13 24.87 18.08
ROA, % 6.2 6.82 7.69 8.55 7.43 4.33 9.6 10.84 10.9 10.56 7.56
ROIC, % 22.66 15.96 17.74 18.27 21.1 19.99 10.93 22.33 22.54 26.06 8.07
ROS, % 12.58 13.57 13.36 10.53 18.74 17.79 17.61 17.61 17.61 17.61 13.05
ROCE, % 25.57 30.35 32.64 34.46 36.25 21.44 35.02 20.48 20.44 38.54 24.58
Рентаб EBITDA, % 22.51 22.52 23.25 24.99 25.92 29.31 34.55 33.75 33.14 34.96 27.39
Ebit margin, % 25.92 20.19 26.67 26.66 26.22
Чистая рентаб, % 10.02 10.81 12.58 13.57 13.36 10.53 18.74 17.79 17.61 17.61 13.05
Operation Margin, % 19.39 21.28 21.38 18.64 26.67 26.52 26.19 26.19 26.19 26.19 19.91
Доходность FCF, % 15.64 20.63 22.97 18.51 18.14 22.33 19.19 21.27 3.93 2.49


Coefficients

2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
4.97 4.19 4.71 5.12 5.49 9.88 6.24 24.06 4.86 24.31 24.30
P/BV
0.7289 0.6459 0.8715 1.01 1.08 1.24 1.59 5.99 1.18 5.88 4.29
P/S
0.4974 0.4533 0.5921 0.6947 0.7334 1.04 1.17 4.28 0.8564 4.28 4.12
P/FCF
5.4 5.51 4.48 5.21 4.7 25.42 40.22 42.36 42.36 42.36 20.23
E/P
0.2125 0.1953 0.1822 0.1012 0.1603 0.0412 0.0356 0.0338 0.0338 0.0338 1.59
EV/EBITDA
2.82 2.42 3.3 3.3 3.49 5.11 4.12 13.76 3.67 13.31 15.60
EV/Ebit
4.43 31.94 23.14 17.42 4.64 16.6 16.6 16.6
EV/S
0.7683 0.8247 0.905 1.5 1.42 4.64 1.22 4.65 4.65 4.65 4.35
EV/FCF
7.01 6.55 5.53 7.5 5.73 27.36 9.9 37.84 37.84 37.84 18.00
Debt/EBITDA
1.13 0.9142 1.07 2.05 1.02 1.31 1.36 0.8191 0.8191 0.8191 2.07
Netdebt/Ebitda
0.7873 0.5472 1.41 2.37 1.27 1.08 1.09 1.07 1.07 1.07 1.30
Debt/Ratio
0.1612 0.144 0.1542 0.2468 0.1801 0.2606 0.2705 0.1717 0.1717 0.1717 0.24
Debt/Equity
0.3882 0.3313 0.4068 0.7168 0.4789 0.6367 0.6371 0.5659 0.5659 0.5659 44.20
Debt/Net Income
2.1 1.68 2.08 5.7 1.87 2.49 2.56 1.63 1.63 1.63 4.70
Бета
0.1591 -1.71 1.97 1.97 0.37
Индекс Альтмана
2.69 3.21 2.57 1.98 2.67 5.23 6.7 5.63 5.63 5.63 325.07


Dividends

2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
1.62 1.67 1.86 1.98 2.72 3.12 2.32 3.53 6.25 7.16
Дивиденд
0.8029 0.933 1.29 1.39 2.05 1.64 3.1 3.15 3.28 3.28
Див доход, ао, %
2.38 1.86 2 1.78 2.23 1.1 1.78 1.65 2.13 1.92 6.42
Дивиденды / прибыль, %
46.77 45.72 36.94 42.73 43.49 49.28 29.3 42.77 41.2 47.18 38.48


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Other

2023 2024 CAGR 5
Персонал, чел
173492 192287