Owner Scorecard


← Catalog

MONC · Moncler S.p.A.

IFRS
Latest filing: FY2025 annual report · ESEF (Inline XBRL)

This is a quantitative scorecard. The numbers below are read from Moncler S.p.A.’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 →

I

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, 2020–2025

realized figures from each filing · older years to the left
2020’202021’212022’222023’232024’242025’25
Income statement
€1.4B€2.0B€2.6B€3.0B€3.1B€3.1BRevenueRevenue
76%77%76%77%78%78%Gross marginGross mgn
€369M€579M€775M€894M€916M€913MOperating incomeOp. inc.
25.6%28.3%29.8%30.0%29.5%29.2%Operating marginOp. mgn
€300M€394M€607M€612M€640M€627MNet incomeNet inc.
13%29%19%30%30%29%Effective tax rateTax rate
Cash flow & returns
€406M€865M€663M€915M€990M€961MOperating cash flowOp. cash
€201M€247M€265M€292M€307M€337MDepreciationDeprec.
(€95M)€225M(€209M)€11M€43M(€3M)Working capital & otherWC & other
€93M€132M€170M€176M€195M€220MCapexCapex
6.4%6.4%6.5%5.9%6.3%7.0%Capex / revenueCapex/rev
€314M€733M€493M€738M€794M€740MOwner earningsOwner earn.
21.8%35.8%18.9%24.7%25.5%23.6%Owner earnings marginOE mgn
€314M€733M€493M€738M€794M€740MFree cash flowFCF
21.8%35.8%18.9%24.7%25.5%23.6%Free cash flow marginFCF mgn
€0€121M€161M€303M€311M€353MDividends paidDiv. paid
46%26%31%28%27%25%ROICROIC
18%16%21%19%18%16%Return on equityROE
18%11%15%10%9%7%Retained to equityRetained/eq
Balance sheet
€923M€933M€882M€999M€1.2B€1.2BCash & investmentsCash+inv
€174M€234M€297M€326M€326M€292MReceivablesReceiv.
€203M€264M€378M€453M€470M€539MInventoryInvent.
€377M€498M€674M€779M€796M€831MOperating working capitalOper. WC
€1.3B€1.5B€1.6B€1.9B€2.2B€2.4BCurrent assetsCur. assets
€540M€895M€964M€1.0B€1.0B€980MCurrent liabilitiesCur. liab.
2.5×1.6×1.7×1.9×2.2×2.4×Current ratioCurr. ratio
€156M€603M€603M€603M€603M€603MGoodwillGoodwill
€2.8B€4.3B€4.6B€5.0B€5.5B€6.0BTotal assetsAssets
(€923M)(€933M)(€882M)(€999M)(€1.2B)(€1.2B)Net debt / (cash)Net debt
15.3×23.5×25.2×25.9×25.8×17.6×Interest coverageInt. cov.
€1.6B€2.5B€2.9B€3.2B€3.6B€3.8BShareholders’ equityEquity
Per share
252M266M268M270M271M271MShares out (diluted)Shares
€5.71€7.69€9.70€11.07€11.47€11.55Revenue / shareRev/sh
€1.19€1.48€2.26€2.27€2.36€2.31EPS (diluted)EPS
€1.24€2.76€1.84€2.74€2.93€2.73Owner earnings / shareOE/sh
€1.24€2.76€1.84€2.74€2.93€2.73Free cash flow / shareFCF/sh
€0.00€0.45€0.60€1.13€1.15€1.30Dividends / shareDiv/sh
€0.37€0.50€0.63€0.65€0.72€0.81Cap. spending / shareCapex/sh
€6.45€9.40€10.81€11.92€13.23€14.19Book value / shareBVPS
Per-share growththe realized rate an owner's share compounded
5-yr5-yr
Revenue / share+15.1%/yr+15.1%/yr
Owner earnings / share+17.0%/yr+17.0%/yr
EPS+14.2%/yr+14.2%/yr
Capital spending / share+17.2%/yr+17.2%/yr
Book value / share+17.1%/yr+17.1%/yr

Net income is the accountant's number; owner earnings is the cash an owner could take out. The walk between them, off the cash-flow statement, and whether the gap is widening or holding.

In fiscal 2025 the business turned €627M of profit into €740M of owner earnings: more cash than the profit line showed, after the non-cash charges and the capital it put back in.

Reported net income€627M
Owner earnings€740M · 24% of revenue
FY2025FY2024FY2023FY2022FY2021
Reported net income€627M€640M€612M€607M€394M
Depreciation & amortizationnon-cash charge added back+€337M+€307M+€292M+€265M+€247M
Working capital & othertiming of cash in and out, other non-cash items−€3M+€43M+€11M−€209M+€225M
Cash from operations€961M€990M€915M€663M€865M
Capital expenditurecash put back in to keep running and to grow−€220M−€195M−€176M−€170M−€132M
Owner earnings€740M€794M€738M€493M€733M
Owner-earnings marginowner earnings ÷ revenue24%26%25%19%36%

Owner earnings is the cash an owner could pull out without starving the business: operating cash less the capital it must spend to hold its position .

Maintenance capex is estimated as depreciation where a growing business invests above it; free cash flow is the figure the scorecard's free-cash margin reads.

II

Quality & stewardship

Returns, the balance sheet, and stewardship. The same checks the US pages run, in the reporting currency.

Owner’s Scorecard

FY2025 ESEF (Inline XBRL) · source on SEC EDGAR →

Will it survive?

  • Comfortable
    Operating income €913M ÷ interest expense €52M
    What this means

    Operating profit covers interest with the kind of margin Graham wanted for a defensive holding. Necessary, not sufficient, it says solvent, not cheap.

  • Net cash, debt-free
    Cash €1.2B − debt €0
    What this means

    Cash and short-term investments exceed every dollar of debt by €1.2B, on net the company owes nothing, and can act from strength when others can't. 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?

  • Not enough data
    Industry peers: median 18%
    What this means

    The filing data didn't include the inputs for this check.

  • High through the cycle
    6-yr median margin, range 19%–36%; latest €740M = operating cash €961M − maintenance capex €220M
    Industry peers: median 9%
    What this means

    What an owner could take out without starving the business: operating cash less the maintenance capital it must spend to hold its position — Buffett's owner earnings. That's 24% of revenue this year, a 24% median across 6 years.

  • Cash-backed
    Cash from ops €961M ÷ net income €627M
    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?

  • Returns about half
    Dividends + buybacks €353M ÷ Owner Earnings €740M
    What this means

    Of €740M Owner Earnings, €353M (48%) went back to shareholders, €353M dividends, €0 buybacks. Returning most of it is the mark of a mature business with little left to reinvest at a high return; reinvesting most could mean a long runway, or empire-building. The split doesn't say which; the return earned on it (see ROIC) does.

  • Investing or harvesting? 0.65×
    Harvesting
    Capex €220M ÷ depreciation €337M
    What this means

    Descriptive, not a grade. Above ~1× means investing faster than assets wear out (growth, or, sustained for years, today's earnings carrying less depreciation than tomorrow's will). Below means spending less than it's wearing out (efficiency, or a melting asset base). The ratio won't tell you which; the filings will.

Graham’s defensive tests · 3 of 4 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) · €3.1B
    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 Pass
    Current ratio ≥ 2× · 2.42×
    What this means

    Current assets at least twice current liabilities, near-term bills covered without touching the business. Strict by design: many cash-rich modern firms run leaner and miss it, holding their cushion in longer-dated securities.

  • Earnings stability Pass
    A profit every year (6-yr record) · no losses
    What this means

    Graham wanted earnings in each of the past ten years, the stability a defensive owner leans on.

  • Dividend record Miss
    Uninterrupted dividends · 5 of 7 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.

  • Earnings growth Pass
    Earnings +33% over the record · +44%
    What this means

    At least a third more earnings than a decade ago, averaging three years at each end. Net income (not per-share), so stock splits don't distort it, buybacks and dilution show up in the share-count line instead.

  • 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 €2.31/share (latest year €2.31), the averaged base the calculator's gate runs on, and book value is €14.19/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, 2020–2025

Whether the record’s returns held, and what the capital reinvested earned.

  • Profitable years 6 of 6
    What this means

    Never lost money over the record, the earnings stability Graham insisted on.

  • Operating margin 28% → 30% (3-yr avg ends)
    What this means

    Through the cycle the operating margin held roughly steady — about 28% early, 30% lately, median 29%.

  • Owner earnings growth +8%/yr
    What this means

    Owner earnings grew about 8% a year over the record.

  • Worst year 2020 · 25.6% op. margin
    What this means

    Stayed profitable even in its hardest year, the resilience that survives recessions.

  • Share count +1.5%/yr
    What this means

    The share count is rising, dilution works against you on a per-share basis.

  • Dividend record rising
    What this means

    Paid and raised the dividend across the record, the continuity Graham prized.

Does AI threaten the moat?

Moderate contestability

AI 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.

How the cash was used, 2020–2025

Over the record, the business generated €4.8B of operating cash; how management split it reads as a balanced allocator, splitting cash between the business, owners, and the balance sheet.

  • Reinvested€986M · 21%
  • Dividends€1.2B · 26%
  • Retained (debt / cash)€2.6B · 53%
  • Returned to owners€1.2B

    33% of the owner earnings the business produced over the span, €1.2B as dividends and €0 as buybacks.

  • Net change in share count7.5%

    The diluted count rose from 252M to 271M: issuance (stock pay, deals) outran any buybacks, so owners were diluted on net.

  • Dividend record€1.30/sh

    Paid in 5 of the years on record. It was never cut over the span.

  • Return on what it retained13%

    Of the earnings it kept rather than paid out (€1.9B over the span), annual owner earnings (first three years vs last three) grew €244M, so each retained €1 added about 0.13 of yearly owner earnings. Buffett's test, run on owner earnings instead of market value.

Buybacks are gross of stock issued to staff; the share-count line above is the net of that, the figure that decides whether owners gained. The average price paid blends a year of purchases (and any accelerated repurchase), so it is close, not exact. The record of where the cash went and on what terms.

Inverting the record

Invert: instead of why Moncler S.p.A. is a good business, the question is what would make owning it a mistake, and whether those marks are in the record. Disconfirming tests across 2019–2025.

1 of the 3 tests turned up something to look into; the other 2 came back clean.

  • Look hereDid the share count rise anyway?7.5%

    Diluted shares grew 7.5% over 2020–2025. Owners were diluted on net; each share owns less of the business than it did. Read the buyback line beside this one, not on its own.

And these came back clean
  • Is it less profitable than it was?
  • Did reported profit become cash?

Each test is read from the filings and is noisy alone; a flag can mark a cyclical trough or a year of heavy investment as easily as a problem. The filing says which.

III

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-DCF

Type today's close and see the owner-earnings growth you'd have to believe to justify it, beside what Moncler S.p.A. has delivered.

Through the cycle, Moncler S.p.A. earns about €758M on its 24.2% median owner-earnings margin. This year’s 23.6% margin runs in line with that. Normalize, below, values the price on that through-cycle figure rather than the latest year.

Base

The assumptions

9.0% = the 4.55% 10-year Treasury (Jul 15, 2026) + 4.45 points of equity premium. The rate you require is yours to set.

Enter a price above to run it.

Implied by the price
Owner-earnings growth · ’21→’25+6%/yr
Owner-earnings growth · ’20→’25+8%/yr
Owner-earnings yield
P/E (3-yr earnings ’23–’25)
P/B
Graham’s price gate

Graham capped the multiple at 15×; Buffett and Munger let that rule go: a wonderful business can deserve 50× if the thesis holds. The gate marks the bargain-hunter's floor.

Against a high-grade bond: Graham’s yardstick bond yield%

Prefilled with the 10-year Treasury (4.55%, as of Jul 15, 2026). Edit it for today’s exact figure, or a AAA corporate yield.

Graham measured a stock against the bond you could own instead, the heart of his margin of safety. Enter a price above to weigh the owner-earnings yield against this bond.

Owner earnings €740M on 271M diluted shares; net cash €1.2B. The base is the latest year by default; Normalize values it on the through-cycle median owner-earnings margin (to avoid paying on a peak year). Net of stock comp treats option pay as the expense it is. The dials set the multiple a growth belief justifies; the price, and every dollar on this page, is yours.