Samsonite - Public Comps and Valuation Multiples

Samsonite Overview

About Samsonite

Samsonite holds approximately 19% of the global luggage market. The company produces and sells travel luggage under a portfolio of brands—including Tumi, Samsonite, and American Tourister—targeting a range of consumer segments. While the majority of its products are manufactured by third-party suppliers in China and Southeast Asia, Samsonite also produces select proprietary materials in-house.

Founded

2011

HQ

Employees

12.1K+

Website

corporate.samsonite.com

Sectors

Clothing & Accessories

Financials

LTM Revenue $26.9B

LTM EBITDA $4.6B

EV

$4.7B

Valuation Multiples

Multiples.vc

Valuation Multiples for 15K+ Public Comps

Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.

Browse Valuation Multiples

Samsonite Financials

As of September 2025, Samsonite reported last 12-month revenue of $26.9B and EBITDA of $4.6B.

In the same period, Samsonite generated $16.0B in LTM gross profit and $2.2B in net income.

See Samsonite valuation multiples based on analyst estimates

Samsonite P&L

In the most recent fiscal year, Samsonite reported revenue of $461M and EBITDA of $108M.

Samsonite expects next 12-month revenue of XXX and NTM EBITDA of XXX

See Samsonite valuation multiples based on analyst estimates

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Revenue	$26.9B	XXX	$461M	XXX	XXX	XXX
Gross Profit	$16.0B	XXX	$277M	XXX	XXX	XXX
Gross Margin	60%	XXX	60%	XXX	XXX	XXX
EBITDA	$4.6B	XXX	$108M	XXX	XXX	XXX
EBITDA Margin	17%	XXX	23%	XXX	XXX	XXX
EBIT	$4.2B	XXX	$80.2M	XXX	XXX	XXX
EBIT Margin	15%	XXX	17%	XXX	XXX	XXX
Net Profit	$2.2B	XXX	$44.4M	XXX	XXX	XXX
Net Margin	8%	XXX	10%	XXX	XXX	XXX
Net Debt	XXX	XXX	$141M	XXX	XXX	XXX

Financial data powered by Morningstar, Inc.

.seo-only-financials-wrapper { position: static; left: auto; width: auto; height: auto; overflow: visible; }

Financial performance metrics for Samsonite including revenue, profitability, and margin analysis across different time periods. The company reported last twelve months revenue of $26.9B. EBITDA for the last twelve months was $4.6B. In the most recent fiscal year, Samsonite achieved $461M in revenue and $108M in EBITDA.
Financial Metric	Last Twelve Months (LTM)	Next Twelve Months (NTM)	Most Recent Fiscal Year	Current Fiscal Year (2025)	Next Fiscal Year (2026)	Two Years Forward (2027)
Total Revenue	$26.9B	Analyst estimates available to subscribers	$461M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit	$16.0B	Analyst estimates available to subscribers	$277M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit Margin	59.7% gross margin	Analyst estimates available to subscribers	60.0% gross profit margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA (Earnings Before Interest, Taxes, Depreciation, Amortization)	$4.6B	Analyst estimates available to subscribers	$108M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA Margin	17.2% EBITDA margin	Analyst estimates available to subscribers	23.5% EBITDA margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT (Earnings Before Interest and Taxes)	$4.2B	Analyst estimates available to subscribers	$80.2M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT Margin	15.5% EBIT margin	Analyst estimates available to subscribers	17.4% EBIT margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Income (Net Profit)	$2.2B	Analyst estimates available to subscribers	$44.4M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Profit Margin	8.3% net profit margin	Analyst estimates available to subscribers	9.6% net profit margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Debt Position	Detailed debt information available to subscribers	Detailed debt information available to subscribers	$141M	Detailed debt information available to subscribers	Detailed debt information available to subscribers	Detailed debt information available to subscribers

Financial Performance Summary for Samsonite

This financial data table provides comprehensive performance metrics for Samsonite, a company based in Hong Kong. The metrics include revenue, profitability measures, and operational efficiency indicators across multiple time periods.

Recent Performance Highlights

Samsonite generated $26.9B in revenue over the last twelve months.
The company achieved $4.6B in EBITDA over the last twelve months.
Gross profit for the last twelve months was $16.0B.
Net income over the last twelve months reached $2.2B.

Fiscal Year Performance

In the most recent fiscal year, Samsonite reported $461M in total revenue.
Fiscal year EBITDA was $108M.
The company maintained a gross profit margin of 60.0% in the most recent fiscal year.
EBITDA margin for the fiscal year was 23.5%.
Net profit margin reached 9.6% in the most recent fiscal year.

This financial data is sourced from Morningstar, Inc. and represents the most recent available information for Samsonite. Forward-looking estimates and detailed financial projections are available through our premium subscription service.

Samsonite Stock Performance

Samsonite has current market cap of HKD 23.0B (or $3.0B), and EV of HKD 36.8B (or $4.7B).

Market Cap Evolution

Samsonite Stock Data

As of October 17, 2025, Samsonite's stock price is HKD 17 (or $2).

See Samsonite trading valuation data

EV	Market Cap	Price 1D	Price 1M	Price 3M	Price 12M	EPS
$4.7B	$3.0B	XXX	XXX	XXX	XXX	$0.20

Benchmark Trading Valuation Multiples by Industry

Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more

Start Free Trial

Samsonite Valuation Multiples

Samsonite's trades at 10.3x EV/Revenue multiple, and 43.6x EV/EBITDA.

See valuation multiples for Samsonite and 15K+ public comps

Samsonite Financial Valuation Multiples

As of October 17, 2025, Samsonite has market cap of $3.0B and EV of $4.7B.

Equity research analysts estimate Samsonite's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX

Samsonite has a P/E ratio of 10.4x.

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Market cap (current)	$3.0B	XXX	$3.0B	XXX	XXX	XXX
EV (current)	$4.7B	XXX	$4.7B	XXX	XXX	XXX
EV/Revenue	1.4x	XXX	10.3x	XXX	XXX	XXX
EV/EBITDA	7.9x	XXX	43.6x	XXX	XXX	XXX
EV/EBIT	8.8x	XXX	59.0x	XXX	XXX	XXX
EV/Gross Profit	2.3x	XXX	n/a	XXX	XXX	XXX
P/E	10.4x	XXX	66.6x	XXX	XXX	XXX
EV/FCF	11.9x	XXX	81.2x	XXX	XXX	XXX

Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Get Samsonite Valuation Multiples

Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.

Start Free Trial

Samsonite Margins & Growth Rates

Samsonite's last 12 month revenue growth is 2%

Samsonite's revenue per employee in the last FY averaged $38K, while opex per employee averaged $16K for the same period.

Samsonite's rule of 40 is 26% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).

Samsonite's rule of X is 21% (created by Bessemer, rule of X is another metric relevant for SaaS companies only, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).

See operational valuation multiples for Samsonite and other 15K+ public comps

Samsonite Operational Valuation Multiples

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Revenue Growth	2%	XXX	177%	XXX	XXX	XXX
EBITDA Margin	17%	XXX	23%	XXX	XXX	XXX
EBITDA Growth	2%	XXX	122%	XXX	XXX	XXX
Rule of 40	26%	XXX	25%	XXX	XXX	XXX
Bessemer Rule of X	XXX	XXX	21%	XXX	XXX	XXX
Revenue per Employee	XXX	XXX	$38K	XXX	XXX	XXX
Opex per Employee	XXX	XXX	$16K	XXX	XXX	XXX
S&M Expenses to Revenue	XXX	XXX	36%	XXX	XXX	XXX
G&A Expenses to Revenue	XXX	XXX	n/a	XXX	XXX	XXX
R&D Expenses to Revenue	XXX	XXX	n/a	XXX	XXX	XXX
Opex to Revenue	XXX	XXX	43%	XXX	XXX	XXX

Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Valuation Multiples Across 220+ Verticals

Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!

Digital Therapeutics

Pharma Analytics

Private Equity

ERP Software

Developer Tools

Consumer SaaS

Streaming Platforms

Explore Valuation Multiples by Industry

Start Free Trial