LVMH Moët Hennessy - Louis Vuitton, Société Européenne (LVMUY) 📈: отчетность и дивиденды за 2025

Capitalization

IFRS

Reporting Annual Quarterly

	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

	2020Q4	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q4	2024Q2	5 quarters average	CAGR 5
Капитализация, млрд €		77.55	390.28	79.56	377.62	63.62	326.72	345.27	428.73	467.66	379.33
Выручка, млрд €			17.78	35.55	18.36	36.73	21.23	42.46	21.12	38.7	43.91	41.68
Чистая прибыль, млрд €			3.37	6.75	3.27	6.53	3.78	7.55	4.24	7.77	6.69	7.27
EV, млрд €	76.03	97.21		95.93		80.19	335.34	361.28	428.73	466.24	105.79	106.04
EBIT, млрд €			4.75	12	5.12	11.55	5.39	8.8	5.79	9.29	9.3	10.66
EBITDA, млрд €			5.54	12.01	5.78	11.55	6.28	11.7	6.42	11.89	12.43	12.01
Баланс стоимость, млрд €			47.12	47.12	50.75	50.75	55.11	55.11	57.72	57.72	61.02	64.81
FCF, млрд €			4.74	8.83	2.69	5.4	4.03	4.03	1.59	1.59	8.41	4.56
Операционный денежный поток, млрд €			5.48	10.93	3.63	7.27	5.28	5.28	3.38	3.38	11.65	7.28
Операционная прибыль, млрд €			4.75	9.48	5.12	10.23	5.39	10.79	5.79	10.61	11.21	10.62
Операционные расходы, млрд €			7.31	14.82	7.94	15.87	8.97	17.95	8.48	15.53	19.94	18.07
CAPEX, млрд €			0.747	2.11	0.941	1.87	1.26	1.26	1.78	1.78	3.24	2.73

	5 quarters average	CAGR 5

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	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

	2017Q3	2017Q4	2018Q1	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q2	2020Q3	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q4	2024Q2	5 quarters average	CAGR 5
Наличность, млрд €																8.02	6.19	7.9	7.59	7.3	6.3	6.15	5.29	6.39	7.16
Short Term Investments €																2.54	4.37	2.5	2.81	3.55	4.55	4.22	5.08	4.88	3.93
Long term investments €	1.46	1.46	1.92	1.81	2.04	2.02	6.55	7.08	5.65	7.93
Total Receivables €																3.79	6.11	4.08	6.64	4.26	7.11	4.17	4.17	7.62	4.45
Total Current Assets €																34.3	34.3	37.29	37.29	39.74	39.74	42	42	43.71	44.92
Чистые активы, млрд €												30.75	30.75	33.2	33.2	33.9	33.9	35.7	35.7	37.67	37.67
Активы, млрд €																125.31	125.31	131.31	131.31	134.65	134.65	139.38	139.38	143.69	144.45
Short Term Debt €										9.78	10.99		12.75		14.52		10.4		13.65		11.93		17.97	13.86	14.98
Long Term Debt €									14.34	5.1	14.84		14.07		11.94		12.17		10.52		10.38		8.92	11.23
Задолженность, млрд €																76.4	76.4	78.6	78.6	78.04	78.04	79.93	79.93	80.99	77.97
Чистый долг, млрд €																4.17	28.26	2.71	29.19	3.24	28.79	2.95	32.73	32.1	33.7
Долг, млрд €													26.82		26.45		22.57		24.16	11.4	22.31	8.39	38.02	38.49	40.85
Расходы на обслуживание долга €										0.224	0.216		0.15		0.146		0.096		0.131		0.251		0.3711	0.568	0.57
Goodwill €															29.93	25.9	25.9	25.55	25.55	24.78	24.78	25.1	25.1	24.02
Амортизация, млрд €																0.7955	0.0001	0.6595	0.0001	0.884	2.91	0.6315	2.59	3.13	1.35
Себестоимость, млрд €																5.62	11.25	5.71	11.42	6.79	13.57	6.46	11.84	13.95	12.98
Товарно материальные запасы €																16.55	16.86	18.92	19.18	20.32	20.71	22.64	23	23.28	24.3

	5 quarters average	CAGR 5

Share

IFRS

Reporting Annual Quarterly

	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

	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q2	5 quarters average	CAGR 5
EPS	6.22	1.74		2.54		2.63	1.63	3.26	1.56	3.1		13.39	14.54
Цена акции ао			154.94	157.92	150.14	126.47	130.19	137.55	171.22	186.77	173.13	151.83
Число акций ао, млн		504.03	2518.81	503.79	2515.12	503.02	2509.68	2510.06	2503.95	2503.95		2498.45
FCF/акцию			1.88	17.52	1.07	10.74	1.6	1.6	0.6362	0.6362		16.82	9.12

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	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

	2020Q2	2020Q4	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q4	2024Q2	Industry average	5 quarters average	CAGR 5
ROE, %				7.15	14.32	6.43	12.87	6.85	13.7	7.35	14.28	11.95	12.53	18.08
ROA, %				2.69	5.38	2.49	4.97	2.8	5.61	3.04	5.8	4.73	5.04	7.56
ROIC, %	0.9214	10.23	11.42		11.57		13.42		11.37	8.97	9.95	9.8	10.42	8.07
ROS, %				18.95	18.98	17.78	17.78	17.79	17.79	20.08	20.08	15.24	17.44	13.05
ROCE, %				9.71	24.55	9.71	21.91	9.53	15.54	9.74	9.11	8.95	10.04	24.58
Рентаб EBITDA, %				31.19	33.77	31.45	31.45	29.57	27.56	30.41	30.71	28.29	28.81	27.39
Ebit margin, %									20.72	27.42	24.01	21.17	25.57
Чистая рентаб, %				18.95	18.98	17.78	17.78	17.79	17.79	20.08	20.08	15.24	17.44	13.05
Operation Margin, %				26.71	26.67	27.86	27.86	25.41	25.41	27.42	27.42	25.53	25.49	19.91
Доходность FCF, %			8.48	1.21	11.1	0.7129	8.49	1.23	1.17	0.3716	0.3406	1.97

	Industry average	5 quarters average	CAGR 5

Coefficients

IFRS

Reporting Annual Quarterly

	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	2.39	2.39	0.21
Индекс Альтмана			2.69	3.21	2.57	1.98	2.67	5.23	6.7	5.63	5.63	5.63	325.07

	2020Q2	2020Q3	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q4	2024Q2	Industry average	5 quarters average	CAGR 5
P/E						115.88	11.79	115.62	9.74	86.53	45.72	101.1	18.86	2.85	2.83	24.30
P/BV						8.28	1.69	7.44	1.25	5.93	6.26	7.43	7.29	1.18	1.09	4.29
P/S						21.96	2.24	20.56	1.73	15.39	8.13	20.3	3.56	0.5114	0.5039	4.12
P/FCF					11.79	82.41	9.01	140.27	11.78	81.15	85.76	269.13	293.57	50.68		20.23
E/P					0.0682	0.0086	0.0848	0.0086	0.1027	0.0116	0.0219	0.0099	0.0181	0.0176		1.59
EV/EBITDA			8.4		9.55		7.99		6.94	8.38	30.87	72.38	13.03	2.52	2.51	15.60
EV/Ebit											41.76	80.27	50.18	11.38	9.95
EV/S	2.81		2.9		3.39		2.7		2.18		8.51	22.01	12.05	2.41	2.54	4.35
EV/FCF	-89.15		8.48		14.78		10.87		14.85		89.74	291.81	292.68	12.58	23.27	18.00
Debt/EBITDA			2.96		2.6		1.88		2.09	1.68	1.91	1.42	3.2	3.1	3.4	2.07
Netdebt/Ebitda						0.7521	2.35	0.4689	2.53	0.516	2.46	0.4599	2.75	2.58	2.81	1.30
Debt/Ratio	0.2493		0.2468		0.2269		0.1801		0.184		0.1657	0.0653	0.2728	0.2678	0.2828	0.24
Debt/Equity	0.7214		0.7168		0.6424		0.4789		0.4761		0.4048	0.1576	0.6587	0.6307	0.6304	44.20
Debt/Net Income	49.49		6.42		5		3.34		3.7		2.95	2.15	4.89	5.75	5.62	4.70
Индекс Альтмана		-0.2638	1.78	7.84	2.02	8.94	2.16	11.68	1.95	10.24	4.54					325.07

	Industry average	5 quarters average	CAGR 5

Dividends

IFRS

Reporting Annual Quarterly

	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

	2019Q4	2020Q2	2020Q3	2020Q4	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q4	2024Q2	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд						0.755	1.32	1.76	3.52	1.25	1.25	1.75	1.75	3.06	3.75
Дивиденд	0.4871	0.988	0.5891	0.473	0.9604		0.6779		1.54		1.03		1.49	1.2
Див доход, ао, %	0.5614	1.24	0.6332	0.4287	0.6242		0.4292		1.22		0.7495		0.7956	0.7877		6.42
Дивиденды / прибыль, %						22.42	19.52	53.87	53.87	33.17	16.59	41.3	22.54	45.7	51.56	38.48

	Industry average	5 quarters average	CAGR 5

Other

IFRS

Reporting Annual

	2023	2024	CAGR 5
Персонал, чел	173492	192287

	CAGR 5

	CAGR 5

Investing Port

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

Reporting LVMH Moët Hennessy - Louis Vuitton, Société Européenne

Capitalization

Balance sheet

Share

Efficiency

Coefficients

Dividends

Pay for your subscription

Other