KER · Kering SA
This is a quantitative scorecard. The numbers below are read from Kering SA’s ESEF annual report, in EUR. The narrative — what the business does, its risks, what changed this year — is not machine-read here, so we do not paraphrase it. The filed annual report →
The record
What the business has done across the cycle, read straight from the ESEF filing: the multi-year record, and the walk from reported profit to the cash an owner could take out.
The record, 2020–2023
realized figures from each filing · older years to the left| 2020’20 | 2021’21 | 2022’22 | 2023’23 | |
|---|---|---|---|---|
| Income statement | ||||
| €13.1B | €17.6B | €20.4B | €19.6B | RevenueRevenue |
| 73% | 74% | 75% | 76% | Gross marginGross mgn |
| €3.3B | €4.8B | €5.4B | €4.6B | Operating incomeOp. inc. |
| 25.2% | 27.2% | 26.5% | 23.7% | Operating marginOp. mgn |
| €2.2B | €3.2B | €3.6B | €3.0B | Net incomeNet inc. |
| 26% | 29% | 28% | 28% | Effective tax rateTax rate |
| Cash flow & returns | ||||
| €2.9B | €4.9B | €4.3B | €4.5B | Operating cash flowOp. cash |
| €738M | €1.7B | €664M | €1.5B | Working capital & otherWC & other |
| €1.0B | €998M | €1.5B | €1.7B | Dividends paidDiv. paid |
| 20% | 30% | 28% | 16% | ROICROIC |
| 18% | 23% | 26% | 20% | Return on equityROE |
| 10% | 16% | 15% | 8% | Retained to equityRetained/eq |
| Balance sheet | ||||
| €3.4B | €5.2B | €4.3B | €3.9B | Cash & investmentsCash+inv |
| €910M | €977M | €1.2B | €1.2B | ReceivablesReceiv. |
| €910M | €977M | €1.2B | €1.2B | Operating working capitalOper. WC |
| €2.5B | €2.9B | €4.1B | €7.1B | GoodwillGoodwill |
| €28.0B | €31.1B | €33.9B | €41.4B | Total assetsAssets |
| €3.8B | €3.0B | €4.3B | €10.0B | Total debtDebt |
| €373M | (€2.3B) | €11M | €6.1B | Net debt / (cash)Net debt |
| €12.0B | €13.7B | €14.0B | €15.2B | Shareholders’ equityEquity |
| Per share | ||||
| 125M | 125M | 123M | 122M | Shares out (diluted)Shares |
| €104.78 | €141.62 | €165.22 | €159.91 | Revenue / shareRev/sh |
| €17.20 | €25.49 | €29.34 | €24.38 | EPS (diluted)EPS |
| €8.00 | €8.01 | €12.04 | €13.99 | Dividends / shareDiv/sh |
| €96.26 | €110.07 | €113.64 | €124.33 | Book value / shareBVPS |
| 3-yr | 5-yr | |
|---|---|---|
| Revenue / share | +15.1%/yr | +15.1%/yr (3-yr) |
| EPS | +12.3%/yr | +12.3%/yr (3-yr) |
| Dividends / share | +20.5%/yr | +20.5%/yr (3-yr) |
| Book value / share | +8.9%/yr | +8.9%/yr (3-yr) |
Quality & stewardship
Returns, the balance sheet, and stewardship. The same checks the US pages run, in the reporting currency.
Owner’s Scorecard
Will it survive?
- Interest expense not tagged in the data
What this means
No usable interest-expense line was tagged in the filing data, but the balance sheet carries real net debt — so the interest burden here is unknown, not absent. Read the debt on the net-debt check below.
- How heavy is the debt, net of cash? €6.1B · 1.3× operating profitModest net debtCash €3.9B − debt €10.0B
What this means
Netting €3.9B of cash and short-term investments against €10.0B of debt leaves €6.1B owed, about 1.3× a year's operating profit (2.2× on the gross debt, before the cash). Net debt is the leverage figure that matters: the cash is already set against the debt. Strategic or illiquid investments aren't counted here.
- Not enough data
What this means
The filing data didn't include the inputs for this check.
Is it a good business?
- High through the cycle4-yr median, range 16%–30%; 16% latest = NOPAT €3.3B ÷ invested capital €21.3BIndustry peers: median 20%
What this means
The rate the business earns on the money tied up in it, Buffett's north star, because over time a stock tracks the ROIC beneath it. Above ~15% sustained hints at a moat; a return below the cost of capital (~8%) erodes value as a business grows rather than building it — the test Buffett weighs most. The headline is the median of the last 4 years (it ran 16% most recently), so one peak or trough year doesn't set the verdict. Asset-light businesses (R&D expensed, little capital) read artificially high, pair this with Owner Earnings.
- Not enough dataIndustry peers: median 9%
What this means
The filing data didn't include the inputs for this check.
- Cash-backedCash from ops €4.5B ÷ net income €3.0B
What this means
How much of reported profit showed up as operating cash. Above 1× is reassuring; well below suggests earnings lean on accruals. One year is noisy, growth and working-capital swings distort it, and this is operating cash, not free cash. Watch the multi-year trend.
How is the cash used?
- Not enough data
What this means
The filing data didn't include the inputs for this check.
- Investing or harvesting? —Not enough data
What this means
The filing data didn't include the inputs for this check.
Graham’s defensive tests · 0 of 1 met
Graham’s numerical criteria for the defensive investor (The Intelligent Investor, ch. 14), run on the filings. A floor of safety, not a buy signal; many fine modern businesses fail his strictest liquidity rules by design.
- Adequate size —Revenue ≥ $2B (a dollar floor) · €19.6B
What this means
Big enough to weather a storm. Graham's floor is a dollar figure — about $2B of revenue as a conservative modern stand-in. This company reports in its home currency and we carry no exchange rate, so we show the figure and leave the size bar for you to apply rather than convert it with a number we don't have.
- Strong liquidity —Current ratio ≥ 2× · —
What this means
Current assets / liabilities not in the data yet.
- Dividend record MissUninterrupted dividends · 4 of 5 yrs
What this means
An unbroken dividend was Graham's mark of durability. He wanted twenty years; the filings show about ten, and a single suspension breaks the streak. Non-payers, many fine modern compounders, fall outside his defensive net by design.
- Moderate price —P/E ≤ 15 and P/E × P/B ≤ 22.5 · decided by the price
What this means
Graham's valuation gate, the wall he kept between a sound business and a sound investment. Three-year average earnings are €26.62/share (latest year €24.38), the averaged base the calculator's gate runs on, and book value is €124.33/share. Enter a price in “What the price implies” just below for the P/E, P/B, and whether it clears. But this is the rule Buffett outgrew: there's no hard P/E law, and a wonderful business can deserve a far richer multiple if the thesis holds, treat it as the bargain-hunter's floor, not a verdict on the price.
Durability & moat, 2020–2023
Whether the record’s returns held, and what the capital reinvested earned.
- Profitable years 4 of 4
What this means
Never lost money over the record, the earnings stability Graham insisted on.
- Return on capital ≥ 15% 4 of 4 yrs
What this means
A moat shows up as a high return on invested capital that holds year after year, not one good vintage.
- Operating margin 26% → 25% (2-yr avg ends)
What this means
Through the cycle the operating margin held roughly steady — about 26% early, 25% lately, median 25%.
- Reinvestment, incremental ROIC returns capital
What this means
The capital base barely grew: this business returns cash through dividends and buybacks rather than reinvesting. Judge it on the cash returned, not on compounding.
- Worst year 2023 · 23.7% op. margin
What this means
Stayed profitable even in its hardest year, the resilience that survives recessions.
- Share count −0.7%/yr
What this means
The share count is shrinking, buybacks are quietly growing your slice of the business.
- Dividend record rising
What this means
Paid and raised the dividend across the record, the continuity Graham prized.
Does AI threaten the moat?
Moderate contestabilityAI is likely to reshape costs and some products here without clearly contesting or sparing the core moat; how the company itself frames it is the tell.
The question is whether a moat the record shows as durable outlasts a technology that lowers the cost of part of what the firm sells. The durability is read in the record above, the filing's own framing of AI beside it; the industry label decides nothing on its own.
Read from the filing's own risk factors, paired with the industry's structure under its SIC code; the durability is read above, the price below.
All figures as filed; the source filing is linked above.
The price
What a price would have to assume, set against the record above. You bring the price, in the reporting currency.
What the price implies
reverse-DCFKering SA is profitable, but its owner-earnings base could not be formed from this filing’s tagged data (operating cash flow or capital spending is missing), so the owner-earnings reverse-DCF has no base to grow. We read the price from both ends instead: type a price to see the profitability it demands, then set the mature margin you would believe and weigh the two against each other. Nothing leaves your browser unless you enter it in your notebook.
Revenue, delivered14%/yr’20→’23
Enter a price to run it.
A dated snapshot of the price you typed, the assumptions you set, and what the page showed for them. A snapshot is never edited after it is saved. Your notebook is yours alone — the commitment states what is stored and what we will never do.
Two reads of one future. From your price: the owner earnings the company must reach, valued at a mature multiple and discounted back at your rate, expressed as the margin it implies on revenue grown at your rate. From your belief: the mature margin you would credit, set on the dial above. When the margin the price demands runs above the one you would believe, you are paying for a future taken on faith. For a deep cyclical at a trough, normalized through-cycle earnings are the better lens; this mode is for the genuinely unprofitable, and for the profitable business whose capital spending currently outruns its cash.