investorscraft@gmail.com

Intrinsic ValueEssilorLuxottica S.A. (EL.PA)

Previous Close257.90
Intrinsic Value
Upside potential
Previous Close
257.90

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

EssilorLuxottica SA operates as a global leader in the eyewear industry, combining design, manufacturing, and distribution of ophthalmic lenses, frames, and sunglasses. The company operates through five segments: Wholesale, Retail, Lenses and Optical Instruments, Equipment, and Sunglasses and Readers. Its diversified portfolio includes premium brands like Varilux, Crizal, and Transitions, alongside luxury and sports eyewear under licenses such as Reebok and Disney. With a network of 490 prescription laboratories, the company serves opticians, retailers, and consumers across North America, Europe, Latin America, Asia, Oceania, and Africa. EssilorLuxottica’s vertically integrated model allows it to control the entire value chain, from R&D to retail, ensuring quality and innovation. The company’s strong market position is reinforced by its dual expertise in corrective lenses and fashion eyewear, catering to both medical and lifestyle needs. Its strategic acquisitions, such as the merger of Essilor and Luxottica, have solidified its dominance in a fragmented industry, enabling economies of scale and cross-selling opportunities. The company’s focus on digital solutions, including online sales platforms and advanced optical instruments, further enhances its competitive edge in an evolving market.

Revenue Profitability And Efficiency

EssilorLuxottica reported revenue of €26.5 billion for the period, with a net income of €2.36 billion, reflecting a robust profitability margin. The company’s diluted EPS stood at €5.13, indicating efficient earnings distribution. Operating cash flow was strong at €4.87 billion, supported by disciplined capital expenditures of €1.52 billion, highlighting prudent financial management and reinvestment in growth initiatives.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, driven by its diversified revenue streams and high-margin luxury and lens segments. Capital efficiency is evident in its ability to generate substantial operating cash flow relative to its capital expenditures, ensuring sustainable reinvestment in innovation and expansion without compromising financial stability.

Balance Sheet And Financial Health

EssilorLuxottica maintains a healthy balance sheet with €2.25 billion in cash and equivalents, providing liquidity for operational needs. Total debt of €13.22 billion is manageable given the company’s strong cash flow generation and market position. The balance sheet reflects a conservative leverage profile, supporting long-term financial resilience.

Growth Trends And Dividend Policy

The company has shown consistent growth through organic expansion and strategic acquisitions. Its dividend policy, with a payout of €3.95 per share, underscores a commitment to returning value to shareholders while retaining sufficient capital for future investments. Growth trends are supported by increasing demand for premium eyewear and digital optical solutions.

Valuation And Market Expectations

With a market capitalization of approximately €114.2 billion and a beta of 0.77, EssilorLuxottica is valued as a stable, low-volatility investment in the healthcare sector. Market expectations are aligned with its leadership position and ability to capitalize on global eyewear trends, including aging populations and rising fashion-conscious consumers.

Strategic Advantages And Outlook

EssilorLuxottica’s strategic advantages include its vertically integrated model, strong brand portfolio, and global distribution network. The outlook remains positive, driven by innovation in lens technology, expansion in emerging markets, and digital transformation. The company is well-positioned to maintain its industry leadership and deliver sustainable growth.

Sources

Company filings, investor presentations, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount