Switch theme
Sign up to access all valuation multiples
Samsonite is the world’s largest luggage company with a 20% market share in 2023. The company produces and sells travel luggage under various brands targeting the mid-market to high-end consumers. The group’s key brand is Samsonite, whose market presence is well established, followed by Tumi, the high-end brand acquired in 2016, which alongside mass-market brand American Tourister, are the next largest earnings contributors. The majority of its products are manufactured by third parties, but Samsonite does produce its own select proprietary materials.
2011
12.1K+
LTM Revenue $28.0B
LTM EBITDA $5.3B
$4.1B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Samsonite has a last 12-month revenue of $28.0B and a last 12-month EBITDA of $5.3B.
In the most recent fiscal year, Samsonite achieved revenue of $474M and an EBITDA of $117M.
Samsonite expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Samsonite valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $370M | $474M | XXX | XXX | XXX |
| Gross Profit | $142M | $206M | XXX | XXX | XXX |
| Gross Margin | 38% | 44% | XXX | XXX | XXX |
| EBITDA | $83.3M | $117M | XXX | XXX | XXX |
| EBITDA Margin | 22% | 25% | XXX | XXX | XXX |
| Net Profit | $1.8M | $40.2M | XXX | XXX | XXX |
| Net Margin | 0% | 8% | XXX | XXX | XXX |
| Net Debt | $188M | $177M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Samsonite's stock price is HKD 14 (or $2).
Samsonite has current market cap of HKD 19.4B (or $2.5B), and EV of HKD 32.1B (or $4.1B).
See Samsonite trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $4.1B | $2.5B | XXX | XXX | XXX | XXX | $0.25 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 15, 2025, Samsonite has market cap of $2.5B and EV of $4.1B.
Samsonite's trades at 1.1x LTM EV/Revenue multiple, and 6.1x LTM EBITDA.
Analysts estimate Samsonite's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Samsonite and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $4.1B | XXX | XXX | XXX |
| EV/Revenue | 8.7x | XXX | XXX | XXX |
| EV/EBITDA | 35.4x | XXX | XXX | XXX |
| P/E | 46.4x | XXX | XXX | XXX |
| P/E/Growth | 0.3x | XXX | XXX | XXX |
| EV/FCF | 75.8x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign UpSamsonite's NTM/LTM revenue growth is 2%
Samsonite's revenue per employee for the last fiscal year averaged $39K, while opex per employee averaged $16K for the same period.
Over next 12 months, Samsonite's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate Samsonite's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Samsonite and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 28% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 25% | XXX | XXX | XXX | XXX |
| EBITDA Growth | 40% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 27% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $39K | XXX | XXX | XXX | XXX |
| Opex per Employee | $16K | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | 34% | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 7% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 41% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| Brillia Inc | XXX | XXX | XXX | XXX | XXX | XXX |
| Cettire | XXX | XXX | XXX | XXX | XXX | XXX |
| Merino | XXX | XXX | XXX | XXX | XXX | XXX |
| Premier Investments | XXX | XXX | XXX | XXX | XXX | XXX |
| Step One Clothing | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Samsonite acquired XXX companies to date.
Last acquisition by Samsonite was XXXXXXXX, XXXXX XXXXX XXXXXX . Samsonite acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Sign Up| When was Samsonite founded? | Samsonite was founded in 2011. |
| Where is Samsonite headquartered? | Samsonite is headquartered in Hong Kong. |
| How many employees does Samsonite have? | As of today, Samsonite has 12.1K+ employees. |
| Who is the CEO of Samsonite? | Samsonite's CEO is Mr. Kyle Francis Gendreau. |
| Is Samsonite publicy listed? | Yes, Samsonite is a public company listed on HKG. |
| What is the stock symbol of Samsonite? | Samsonite trades under 01910 ticker. |
| When did Samsonite go public? | Samsonite went public in 2011. |
| Who are competitors of Samsonite? | Similar companies to Samsonite include e.g. Brillia Inc, Cettire, Merino, Premier Investments. |
| What is the current market cap of Samsonite? | Samsonite's current market cap is $2.5B |
| What is the current revenue of Samsonite? | Samsonite's last 12-month revenue is $28.0B. |
| What is the current EBITDA of Samsonite? | Samsonite's last 12-month EBITDA is $5.3B. |
| What is the current EV/Revenue multiple of Samsonite? | Current revenue multiple of Samsonite is 1.1x. |
| What is the current EV/EBITDA multiple of Samsonite? | Current EBITDA multiple of Samsonite is 6.1x. |
| What is the current revenue growth of Samsonite? | Samsonite revenue growth between 2023 and 2024 was 28%. |
| Is Samsonite profitable? | Yes, Samsonite is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
