Subscribe

Samsonite International S.A. (1910.HK)

HKD13.34 -0.14 (-1.04%)
HK HKSE Consumer Cyclical Apparel - Footwear & Accessories
Address 13-15 avenue de la Liberté 1931
Luxembourg City, HK
CEO Kyle Francis Gendreau
IPO 2011-06-16
ISIN LU0633102719

Explore sections of this company profile

Also trades on Hong Kong Stock Exchange · 1910.HK (HKD) Other OTC · SMSEY (USD) Other OTC · SMSOF (USD)
Description

Samsonite International S.A. operates globally, specializing in the conceptualization, production, procurement, and sale of travel luggage throughout North America, Asia, Europe, and Latin America. Its extensive product portfolio includes various types of bags such as general luggage, business cases, computer carriers, outdoor packs, casual totes, and women's handbags. The company also provides a range of travel accessories and sleek protective covers for personal electronic devices. These offerings are predominantly marketed under renowned brands like Samsonite, Tumi, American Tourister, Speck, High Sierra, Gregory, Lipault, Kamiliant, Hartmann, and eBags, alongside other proprietary and officially licensed labels. Samsonite's merchandise reaches consumers via multiple avenues, including extensive wholesale networks, its own directly managed retail stores, and online e-commerce platforms. Established in 1910, Samsonite International S.A. has its corporate headquarters situated in Luxembourg.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
HKD13.34 -0.14 (-1.04%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
5M
Beta
0.75
Float Shares
1.32B
Free Float %
95.5%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+1.65% +5.41% -4.45% -25.25% -22.51% -25.63% +6.47% -33.63% +10.12% -35.37% +4,674.19%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
13.34
DCF (Unlevered) 138.63 +939.2%
DCF (Levered) 85.52 +541.1%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2026-05 Change
Strong Buy 3 0
Buy 12 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.84
Grey zone
Piotroski F-Score
7 / 9
Strong
MOAT Score
7 / 10
Strong MOAT
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
5 / 5
High
ROA Score
4 / 5
High
D/E Score
1 / 5
Low
P/E Score
4 / 5
High
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Apparel - Footwear & Accessories: +5.0%
    -2.4% Q1'26: +3.8% (vs Q1'25)
  • EPS growth Apparel - Footwear & Accessories: +5.0%
    -12.5% Q1'26: -32.4% (vs Q1'25)
  • FCF margin FCF growth · Apparel - Footwear & Accessories: +7.7%
    +11.9% Q1'26: +8.8% (vs Q1'25)
  • EBIT margin Apparel - Footwear & Accessories: +8.8%
    +15.7% Q1'26: +11.5% (vs Q1'25)
  • ROIC Apparel - Footwear & Accessories: +7.3%
    +12.1% Q1'26: +7.0% (vs Q1'25)
  • Share dilution Apparel - Footwear & Accessories: +0.0%
    -4.3% Q1'26: -1.2% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Apparel - Footwear & Accessories: -0.25×
    2.94× Q1'26: 3.63× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.75) × ERP
WACC = 51% × Ke + 49% × Kd (6.2%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 138.68 Current price: 13.34
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2011
actual
Dec 2012
actual
Dec 2013
actual
Dec 2014
actual
Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
11 Rev. Ana.
6 EPS Ana.
Dec 2027
13 Rev. Ana.
8 EPS Ana.
Dec 2028
8 Rev. Ana.
7 EPS Ana.
Revenue
1.57B
est: 202.46M (+673.0%)
1.77B
est: 229.64M (+671.5%)
2.04B
est: 265.56M (+667.4%)
2.35B
est: 305.97M (+668.3%)
2.43B
est: 2.45B (-0.7%)
2.81B
est: 2.76B (+1.8%)
3.49B
est: 3.43B (+1.8%)
3.80B
est: 3.82B (-0.7%)
3.64B
est: 3.63B (+0.1%)
1.54B
est: 1.51B (+1.9%)
2.02B
est: 2.02B (+0.2%)
2.88B
est: 2.98B (-3.3%)
3.68B
est: 470.66M (+682.4%)
3.59B
est: 3.60B (-0.3%)
3.50B
est: 3.49B (+0.4%)
3.60B
3.52B – 3.64B
+3.2% YoY
3.73B
3.61B – 3.82B
+3.7% YoY
3.88B
3.77B – 3.95B
+4.0% YoY
EBITDA
249.67M
est: 6.21M (+3,923.2%)
268.89M
est: 16.64M (+1,515.4%)
327.57M
est: 34.52M (+849.1%)
364.59M
est: 42.41M (+759.7%)
377.32M
est: 40.74M (+826.2%)
466.63M
est: 45.63M (+922.7%)
561.00M
est: 45.57M (+1,131.0%)
588.70M
est: 48.49M (+1,114.1%)
589.00M
est: 39.64M (+1,385.9%)
-1.01B
est: 24.93M (-4,134.9%)
286.20M
est: 39.78M (+619.5%)
647.50M
est: 45.74M (+1,315.5%)
906.70M
est: 139.61M (+549.5%)
700.00M
est: 1.07B (-34.6%)
806.59M
est: 1.03B (-22.0%)
1.07B
1.04B – 1.08B
+3.2% YoY
1.11B
1.07B – 1.13B
+3.7% YoY
1.15B
1.12B – 1.17B
+4.0% YoY
EBIT
176.58M
est: -9.87M (+1,888.4%)
228.63M
est: 30.62M (+646.7%)
273.27M
est: 35.99M (+659.3%)
286.07M
est: 41.80M (+584.4%)
294.22M
est: 40.52M (+626.1%)
316.36M
est: 44.53M (+610.5%)
398.30M
est: 52.49M (+658.8%)
409.70M
est: 60.42M (+578.1%)
279.30M
est: 57.04M (+389.6%)
-1.26B
est: 18.61M (-6,876.4%)
88.50M
est: 29.70M (+198.0%)
472.10M
est: 34.15M (+1,282.5%)
714.40M
est: 123.13M (+480.2%)
628.00M
est: 944.45M (-33.5%)
549.71M
est: 912.47M (-39.8%)
941.34M
919.89M – 952.35M
+3.2% YoY
976.35M
943.77M – 1.00B
+3.7% YoY
1.02B
986.91M – 1.03B
+4.0% YoY
Net Income
86.75M
est: 15.28M (+467.6%)
148.44M
est: 12.65M (+1,073.6%)
176.09M
est: 22.10M (+696.9%)
186.26M
est: 26.17M (+611.8%)
197.64M
est: 25.22M (+683.7%)
255.67M
est: 28.49M (+797.4%)
334.26M
est: 40.52M (+724.9%)
236.70M
est: 47.65M (+396.8%)
132.50M
est: 28.89M (+358.7%)
-1.28B
est: 8.71M (-14,765.1%)
14.30M
est: 13.90M (+2.9%)
312.70M
est: 408.90M (-23.5%)
417.00M
est: 52.40M (+695.8%)
345.60M
est: 327.53M (+5.5%)
289.43M
est: 281.91M (+2.7%)
285.44M
279.06M – 291.82M
+1.3% YoY
311.19M
267.66M – 354.73M
+9.0% YoY
329.65M
289.22M – 370.09M
+5.9% YoY
SGA
647.32M
est: 97.14M (+566.4%)
704.81M
est: 94.43M (+646.4%)
802.87M
est: 104.95M (+665.0%)
922.17M
est: 119.30M (+673.0%)
952.30M
est: 124.86M (+662.7%)
1.14B
est: 137.28M (+730.5%)
1.52B
est: 180.70M (+740.3%)
1.67B
est: 216.45M (+669.7%)
1.62B
est: 198.98M (+715.3%)
1.02B
est: 104.56M (+873.5%)
987.90M
est: 166.85M (+492.1%)
1.19B
est: 191.87M (+517.7%)
1.52B
est: 197.61M (+668.8%)
1.52B
est: 1.52B (+0.3%)
1.27B
est: 1.46B (-13.2%)
1.51B
1.48B – 1.53B
+3.2% YoY
1.57B
1.51B – 1.61B
+3.7% YoY
1.63B
1.58B – 1.66B
+4.0% YoY
EPS
0.06
est: 0.01 (+471.5%)
0.11
est: 0.02 (+595.9%)
0.13
est: 0.02 (+639.8%)
0.13
est: 0.02 (+552.1%)
0.14
est: 0.14 (-2.8%)
0.18
est: 0.13 (+33.5%)
0.24
est: 0.18 (+31.8%)
0.17
est: 0.19 (-8.2%)
0.09
est: 0.14 (-35.8%)
-0.89
est: -0.82 (-8.1%)
0.01
est: -0.04 (+126.6%)
0.22
est: 0.14 (+61.6%)
0.27
est: 0.04 (+613.4%)
0.24
est: 0.24 (+1.5%)
0.21
est: 0.20 (+3.1%)
0.20
0.20 – 0.21
+0.6% YoY
0.22
0.19 – 0.25
+9.7% YoY
0.23
0.21 – 0.27
+4.3% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-13 A 4/5 5/5 5/5 4/5 1/5 4/5 3/5
2026-05-12 A 4/5 5/5 5/5 4/5 1/5 4/5 3/5
2026-05-11 A 4/5 5/5 5/5 4/5 1/5 4/5 3/5
2026-05-08 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-05-07 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-05-06 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-05-05 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-05-04 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-04-30 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-04-29 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-04-28 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-04-27 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-04-24 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-04-23 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-04-22 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-04-21 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-04-20 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-04-17 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-04-16 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
389.80M
OE per share TTM
0.28
Owner's Yield
2.05%
Maintenance CapEx ratio
32.45%
Maint CapEx / Avg PPE
22.7%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 52 ETFs in our universe

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
45.4K
Shares Outstanding
1.39B

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Kyle Francis Gendreau Chief Executive Officer & Executive Director 25M male
Damien Mignot President of Europe male
John Bayard Livingston Executive Vice President, General Counsel & Joint Company Secretary male
Juan Roberto Guzmán Martínez President of Latin America male
Luciano Severo Rodembusch President of TUMI male
Lynne Berard President of North America female
Subrata Dutta President of Asia Pacific & Middle East male
Thomas R. Pizzuti Chief Financial Officer male
William Yue Vice President of Investor Relations male
Alvin Caezar Concepcion Head of Investor Relations male
Wing Tsz FCIS Joint Company Secretary female
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits