investorscraft@gmail.com

Intrinsic ValueHermès International Société en commandite par actions (RMS.PA)

Previous Close2,029.00
Intrinsic Value
Upside potential
Previous Close
2,029.00

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

Hermès International is a global leader in the luxury goods sector, renowned for its craftsmanship, exclusivity, and timeless appeal. The company operates across multiple product categories, including leather goods, ready-to-wear, accessories, silk and textiles, perfumes, watches, and home goods. Its vertically integrated model ensures control over quality, from raw material sourcing to artisanal production, reinforcing its premium positioning. Hermès maintains a selective distribution strategy, selling through 303 owned stores and specialized boutiques, which enhances brand prestige and customer loyalty. The company’s focus on scarcity and heritage craftsmanship differentiates it from mass-market luxury competitors, allowing it to command premium pricing and sustain high margins. Its stronghold in leather goods, particularly the iconic Birkin and Kelly bags, remains a cornerstone of its desirability and revenue stability. Hermès’ disciplined expansion and resistance to over-commercialization have solidified its reputation as a paragon of enduring luxury, appealing to high-net-worth consumers globally.

Revenue Profitability And Efficiency

Hermès reported robust revenue of €15.17 billion in FY 2024, underpinned by strong demand across all product lines and regions. The company’s net income stood at €4.6 billion, reflecting a high net margin of approximately 30%, indicative of its pricing power and operational efficiency. Operating cash flow was €5.14 billion, demonstrating the firm’s ability to convert sales into cash effectively, with minimal capital expenditures suggesting disciplined reinvestment.

Earnings Power And Capital Efficiency

Hermès exhibits exceptional earnings power, with diluted EPS of €43.87, driven by its high-margin product mix and controlled cost structure. The company’s capital efficiency is underscored by its substantial cash reserves of €11.64 billion against total debt of €2.17 billion, highlighting a conservative balance sheet and strong liquidity position. This allows for strategic flexibility and sustained shareholder returns.

Balance Sheet And Financial Health

Hermès maintains a fortress balance sheet, with €11.64 billion in cash and equivalents, far exceeding its total debt of €2.17 billion. This low leverage and high liquidity position the company to navigate economic cycles resiliently while funding organic growth and potential strategic initiatives without financial strain. The absence of significant capital expenditures further reinforces its financial stability.

Growth Trends And Dividend Policy

Hermès has consistently delivered growth, supported by global demand for luxury goods and its selective expansion strategy. The company’s dividend per share of €13.5 reflects its commitment to returning capital to shareholders, balanced against reinvestment needs. Its ability to sustain growth while maintaining high profitability suggests a disciplined approach to capital allocation and long-term value creation.

Valuation And Market Expectations

With a market capitalization of €248.8 billion, Hermès trades at a premium valuation, reflecting its strong brand equity, pricing power, and growth prospects. The beta of 0.829 indicates lower volatility relative to the market, aligning with its defensive positioning in the luxury sector. Investors likely price in sustained demand from affluent consumers and limited exposure to economic downturns.

Strategic Advantages And Outlook

Hermès’ strategic advantages lie in its artisanal heritage, vertical integration, and controlled distribution, which safeguard its exclusivity and pricing power. The outlook remains positive, supported by global luxury trends and the company’s ability to innovate while preserving its core identity. Challenges include maintaining craftsmanship scalability and navigating geopolitical or macroeconomic headwinds, but its financial strength positions it well for continued success.

Sources

Company filings, 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