olivLaw · European equity research
Hermes International RMS.PA
France · Euronext Paris · ISIN FR0000052292 · Vertical: Listed companies from France
At the close of 05 Nov 2026, Hermes International (RMS.PA) stock was 1,387.00 EUR (+1.06% on the day), with market capitalisation 145.4 bn EUR, P/E 32.2 on diluted EPS of 43.07 EUR over the last 12 months, dividend yield 1.92%, beta 1.10, 52-week range 1,238.50–2,240.00 EUR.
Data as of · Source: ESEF annual reports and closing prices, computed by olivLaw.
Price history
Loading chart…
Technical reading
- RSI (14)
- 60.4
- strong (55–70)
- Bollinger (20, 2)
- 1,231.20 – 1,385.60
- above the upper band · %B 1.01 · band width 11.8%
- SMA 50 / 200
- 1,358.12 / 1,635.67
- mixed trend
- MACD (12, 26, 9)
- -4.08 / -18.99
- MACD above signal
Indicators describe past prices; on their own they do not predict direction. On our history the RSI ≤ 40 filter added no return (see the signals methodology).
Performance
| Company | EURO STOXX 50 | vs EURO STOXX 50 | Vertical median | |
|---|---|---|---|---|
| 1 month | +8.2% | −0.6% | +8.8 pp | — |
| 3 months | −14.7% | −4.2% | −10.5 pp | — |
| 6 months | −18.5% | +4.3% | −22.8 pp | — |
| Year to date | −34.6% | +7.5% | −42.1 pp | — |
| 1 year | −33.9% | +9.9% | −43.8 pp | −6.8% |
| 3 years | −23.5% | +49.8% | −73.3 pp | −15.9% |
| 5 years | −4.9% | +42.8% | −47.8 pp | — |
Price returns, dividends excluded.
Quarterly results
ESEF annual reports carry no quarters: the results are annual (below).
E/P over time
E/P = trailing-12-month diluted EPS / price at quarter end. E/P is the inverse of P/E and stays defined when earnings are negative.
Today's P/E sits at the 0 percentile of its own 3-quarter history (min 46.7, median 49.3, max 52.9; quarters with earnings only).
Fiscal years
| Fiscal year | 2023 | 2024 | 2025 |
|---|---|---|---|
| Revenue | 13.4 bn | 15.2 bn | 16.0 bn |
| Revenue YoY | unavailable | +13.0% | +5.5% |
| Net income | 4.3 bn | 4.6 bn | 4.5 bn |
| Net income YoY | unavailable | +6.8% | −1.7% |
| Diluted EPS | 41.12 | 43.87 | 43.07 |
| Diluted EPS YoY | unavailable | +6.7% | −1.8% |
| net % | 32.1% | 30.3% | 28.3% |
| Free cash flow | unavailable | unavailable | unavailable |
Balance sheet & financial health
Fiscal year 2025 · 31 Dec 2025
- Cash
- 12.2 bn EUR
- Financial debt
- 34.0 m EUR
- Net debt
- -12.2 bn EUR
- Equity
- 18.8 bn EUR
- Total assets
- 24.3 bn EUR
- Debt / equity
- 0.00x
- Current ratio
- 4.99x
- ROE
- 25.0%
- ROA
- 19.1%
- FCF margin
- unavailable
Financial statements (source on every figure)
Revenue and net income (EUR)
Margins
Income statement · EUR
| Line | 2023 | 2024 | 2025 | Source (latest year) |
|---|---|---|---|---|
| Revenue | 13.4 bn | 15.2 bn | 16.0 bn | esef· 24 Mar 2026verified |
| Cost of revenue | 3.7 bn | 4.5 bn | 4.6 bn | esef· 24 Mar 2026verified |
| Gross profit | 9.7 bn | 10.7 bn | 11.4 bn | esef· 24 Mar 2026verified |
| Operating income | 5.7 bn | 6.2 bn | 6.6 bn | esef· 24 Mar 2026verified |
| Pre-tax income | 5.8 bn | 6.4 bn | 6.8 bn | esef· 24 Mar 2026verified |
| Income tax | 1.6 bn | 1.8 bn | 2.3 bn | esef· 24 Mar 2026verified |
| Net income | 4.3 bn | 4.6 bn | 4.5 bn | esef· 24 Mar 2026verified |
| Diluted EPS | 41.12 | 43.87 | 43.07 | esef· 24 Mar 2026verified |
| Dividend per share | 13.24 | 25.82 | 26.67 | esef· 24 Mar 2026derived |
Balance sheet · EUR
| Line | 2023 | 2024 | 2025 | Source (latest year) |
|---|---|---|---|---|
| Cash | 10.6 bn | 11.6 bn | 12.2 bn | esef· 24 Mar 2026verified |
| Receivables | 431.0 m | 478.0 m | 418.0 m | esef· 24 Mar 2026verified |
| Inventories | 2.4 bn | 2.8 bn | 2.6 bn | esef· 24 Mar 2026verified |
| Current assets | 14.0 bn | 15.5 bn | 15.9 bn | esef· 24 Mar 2026verified |
| Property, plant & equipment, net | 2.3 bn | 3.0 bn | 3.5 bn | esef· 24 Mar 2026verified |
| Goodwill | 72.0 m | 228.0 m | 180.0 m | esef· 24 Mar 2026verified |
| Intangibles (excl. goodwill) | 225.0 m | 237.0 m | 231.0 m | esef· 24 Mar 2026verified |
| Total assets | 20.4 bn | 23.1 bn | 24.3 bn | esef· 24 Mar 2026verified |
| Accounts payable | 880.0 m | 832.0 m | 792.0 m | esef· 24 Mar 2026verified |
| Long-term debt | 50.0 m | 61.0 m | 34.0 m | esef· 24 Mar 2026verified |
| Current liabilities | 3.2 bn | 3.6 bn | 3.2 bn | esef· 24 Mar 2026verified |
| Equity | 15.2 bn | 17.3 bn | 18.8 bn | esef· 24 Mar 2026verified |
| Shares outstanding at year end | 104.7 m | 104.8 m | 104.8 m | esef· 24 Mar 2026derived |
Cash flow · EUR
Computed indicators
Growth
Profitability
Returns
Balance sheet
Liquidity
Cash
Efficiency
Market and valuation
1 indicators that do not apply to the sector.
Valuation
olivLaw classification
- indicators available: 5 of at least 6
- score weight coverage: 37.5% of at least 60%
A scoring methodology on indicators and valuation, not investment advice.
Closing price
05 Nov 2026Source: olivLaw, closing series
Market cap: 145.4 bn EUR
Key indicators
Coverage and freshness
Score by group
38% · Insufficient data
Estimated value range
The combined range = the median of the valid methods' low, central and high values; it is not a probability interval and does not cover every result. Envelope of all methods: 362.69 – 1,283.52 EUR.
Valuation assumptions are editorial choices, not measured; beta is not measured.
Method ranges (EUR per share)
— — Mid · ▏ Price
Valuation methods
- DCF (discounted cash flow)unavailable · input data missing
- Peers: EV/EBITDAunavailable · input data missing
- Peers: P/E477.71 – 1,283.52 (Mid 737.82)20 companies used · median multiple 17.1x · quartiles 11.1x – 29.8x74SW.PA, ABEO.PA, AC.PA, ADP.PA, AF.PA, AI.PA, ALBON.PA, ALCIS.PA, ALCLA.PA, ALFER.PA, ALHEX.PA, ALO.PA, ALPWG.PA, ALSOG.PA, ANTIN.PA, ARAMI.PA, ATE.PA, AUB.PA, AURE.PA, BB.PA
- Dividend discount (DDM)362.69 – 494.58 (Mid 418.49)
Assumptions (illustrative, editorial)
- Risk-free rate
- 3.0%
- Equity risk premium
- 5.5%
- Beta (default)
- 1.00
- Cost of equity
- 8.5%
- Terminal growth
- 2.0%
Factor scorecard
Insufficient data
Minimum-evidence gate: indicators available: 5 of at least 6; score weight coverage: 37.5% of at least 60%
| Factor | Value | Score | Weight used |
|---|---|---|---|
| ROIC · Quality | 70.6% | 90 (vs peers) | 28% |
| Net margin · Quality | 28.3% | 95 (vs peers) | 17% |
| FCF conversion · Quality | unavailable | unavailable | — |
| Revenue CAGR 3Y · Growth | unavailable | unavailable | — |
| EPS CAGR 3Y · Growth | unavailable | unavailable | — |
| Net debt / EBITDA · Balance sheet | unavailable | unavailable | — |
| Interest coverage · Balance sheet | unavailable | unavailable | — |
| Current ratio · Balance sheet | 5.0x | 100 (on a fixed band) | 11% |
| P/E (TTM) · Valuation | 32.2x | 26 (vs peers) | 28% |
| EV/EBITDA · Valuation | unavailable | unavailable | — |
| FCF yield · Valuation | unavailable | unavailable | — |
| Shareholder yield (distributions) · Returns | 1.9% | 27 (on a fixed band) | 17% |
| Payout ratio (FCF) · Returns | unavailable | unavailable | — |
Factors without a value were dropped; the remaining weights were renormalised.
Score groups
- Balance sheet· partial100/100 · 1/3 factors with a value
- Growth· partialunavailable · 0/2 factors with a value
- Quality92/100 · 2/3 factors with a value
- Returns· partial27/100 · 1/2 factors with a value
- Valuation· partial26/100 · 1/3 factors with a value
A «partial» group is computed from under half of its weight or from one factor: it is not a full assessment of the group.
Memo
HERMES INTERNATIONAL (RMS.PA). Latest full fiscal year: 2025; data up to 2025-12-31.
Figures computed from the financial statements: revenue 16.0 bn EUR in 2025; YoY growth 5.5%; net margin 28.3%; ROE 25.0%.
The estimated value range is 420.20–889.05 EUR per share (median of 2 methods, agreement: low); assumptions are illustrative. Against the central value of 578.15 EUR, the price of 1,387.00 EUR leaves a potential of -58.3% (value / price − 1) and a margin of safety of -139.9% (1 − price / value). The range is the median of the methods' low, central and high values, not a probability interval.
Insufficient data for a verdict (indicators available: 5 of at least 6; score weight coverage: 37.5% of at least 60%).
Text generated deterministically from the figures shown; no language model. Not investment advice.
What supports the thesis
- ROIC: 70.6%
- Net margin: 28.3%
- Current ratio: 5.0x
What contradicts it
- P/E (TTM): 32.2x
- Shareholder yield (distributions): 1.9%
- The price is above the estimated value range
- The valuation methods diverge
Not assessed (insufficient data or a ratio without meaning): FCF conversion, Revenue CAGR 3Y, EPS CAGR 3Y, Net debt / EBITDA, Interest coverage, EV/EBITDA, FCF yield, Payout ratio (FCF).
Versus the vertical median
Listed companies from France · same country · compared with 39 companies
Multiples and returns vs the median
Price rebased to 100 (monthly, 5 years)
Companies in the vertical
| Market cap | P/E | ROE | Net margin | Revenue YoY | 1A / 3A | |
|---|---|---|---|---|---|---|
| RMS.PAHermes International | 145.4 bn | 32.2 | 25.0% | 28.3% | +5.5% | −34% / −27% |
| AI.PAL'air Liquide Societe Anonyme Pour L'etude Et L'exploitation Des Procedes Georges Claude | 109.3 bn | 33.2 | 12.9% | 12.2% | −2.0% | +26% / +32% |
| AC.PAAccor | 13.8 bn | 30.7 | 9.6% | 8.0% | +0.6% | +6% / +56% |
| ADP.PAAeroports De Paris | 11.7 bn | 34.1 | 7.8% | 5.6% | +12.1% | −7% / +4% |
| AKE.PAArkema | 7.1 bn | 115.4 | 0.9% | 0.7% | −5.0% | +12% / −37% |
| ALO.PAAlstom | 5.8 bn | 18.3 | 3.1% | 1.7% | +3.7% | −51% / −4% |
| AF.PAAir France - Klm | 4.3 bn | 13.6 | — | 1.0% | +4.8% | +20% / +9% |
| ATE.PAAlten | 3.1 bn | 29.5 | 4.8% | 2.6% | −1.1% | +33% / −29% |
| BB.PASociete Bic | 2.7 bn | 31.3 | 5.0% | 4.1% | −4.8% | +32% / +5% |
| ANTIN.PAAntin Infrastructure Partners | 1.4 bn | 13.0 | 21.9% | 36.6% | −8.1% | −24% / −35% |
| 74SW.PA74software | 792.7 m | 20.9 | 8.9% | 8.5% | +44.8% | −13% / +41% |
| AUB.PAAubay | 667.4 m | 17.8 | 13.6% | 6.3% | +11.3% | +3% / +45% |
| ASY.PAAssystem | 507.1 m | 69.9 | 2.5% | 1.1% | +7.4% | −19% / −18% |
| ATO.PAAtos Se | 483.0 m | — | -23,400.0% | -17.5% | −16.5% | −45% / −94% |
| ARAMI.PAAramis Group | 298.8 m | 15.0 | 10.0% | 0.8% | +6.3% | −33% / −16% |
| ARVEN.PAArverne Group | 246.1 m | — | -14.0% | -115.3% | +27.0% | +20% / −35% |
| BGO.PACompagnie Chargeurs Invest | 189.4 m | — | -8.6% | -5.7% | −2.9% | unavailable / unavailable |
| ALCIS.PACatering International & Services | 145.0 m | 28.4 | 9.3% | 1.9% | +5.8% | +39% / +107% |
| ALCGM.PACegedim | 144.6 m | — | -2.6% | -1.2% | +10.9% | −26% / −49% |
| ATEME.PAAteme | 144.0 m | 151.3 | 2.8% | 1.0% | +2.2% | +82% / +77% |
| ALHEX.PAHexaom | 144.0 m | 6.7 | 9.9% | 2.2% | +13.1% | −32% / +7% |
| ALBON.PACompagnie Lebon | 111.7 m | 16.5 | 4.2% | 8.8% | −17.9% | +6% / +8% |
| ALHYF.PALhyfe | 75.8 m | — | -33.4% | -570.5% | +287.2% | unavailable / unavailable |
| ALFER.PASergeferrari Group | 61.5 m | 11.5 | 5.1% | 1.5% | +7.4% | −33% / −27% |
| ABEO.PAAbeo | 60.8 m | 7.3 | 6.9% | 3.0% | +12.6% | −13% / −54% |
1- and 3-year price returns: for RMS.PA from daily closes (the same as the performance table), for the other companies from month-end closes.
olivLaw engine forecast
The world engine ran after the company's latest material disclosure. Probabilities are of TOUCHING a level within the horizon (not closing there) and sit next to the random walk (p_rw), the no-information benchmark.
The engine has no published run for this company yet.
Valuation scenarios (editable assumptions)
Illustrative scenarios
Illustrative: not forecasts and without probabilities. Each case is one coherent set of assumptions, computed on today's figures.
Estimated price (EUR)
| Estimated price | Bear | Base | Bull |
|---|---|---|---|
| 1 years | 829.49 Total return -39% · Per year -39% | 1,465.79 Total return 8% · Per year 8% | 2,206.95 Total return 62% · Per year 62% |
| 3 years | 821.04 Total return -36% · Per year -14% | 1,630.98 Total return 24% · Per year 7% | 2,693.98 Total return 102% · Per year 26% |
| 5 years | 812.69 Total return -34% · Per year -8% | 1,814.79 Total return 42% · Per year 7% | 3,288.50 Total return 152% · Per year 20% |
- Exit P/E± 407.74
- Net margin± 285.42
- Annual revenue growth± 232.10
- Annual dilution± 23.98
AI analysis
The qualitative analysis has not been written for this company yet.
Products, market & competition
The qualitative analysis has not been written for this company yet.
News & filings
In the press
No news in our archive over the last 180 days.
Annual reports (ESEF)
- Annual report 202524 Mar 2026
- Annual report 202524 Mar 2026
- Annual report 202415 Apr 2025
- Annual report 202415 Apr 2025
Figures computed by olivLaw from ESEF annual reports and closing prices; the qualitative analysis is AI-generated from cited sources. Not investment advice.