Valuation Colgate-Palmolive Euronext Paris

Stocks

End-of-day quote Euronext Paris			5-day change	1st Jan Change
- ^PTS	-.--%		-.--%	-

09-11	Colgate-Palmolive Weighs Sale of Certain Personal Care Brands	MT
09-11	Colgate-Palmolive seeks to divest some personal care brands, sources say	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	71,929	65,807	65,631	74,274	63,695	70,064	-	-
Change	-	-8.51%	-0.27%	13.17%	-14.24%	10%	-	-
Enterprise Value (EV) ¹	78,342	73,798	73,214	81,127	70,395	76,792	76,527	76,162
Change	-	-5.8%	-0.79%	10.81%	-13.23%	9.09%	-0.34%	-0.48%
P/E	33.5x	37x	28.8x	25.9x	30x	23.9x	22.3x	20.8x
PBR	118x	164x	108x	353x	1,186x	127x	78x	50.4x
PEG	-	-2.2x	1x	1x	-1.2x	0.6x	3.17x	2.92x
Capitalization / Revenue	4.13x	3.66x	3.37x	3.7x	3.13x	3.27x	3.17x	3.06x
EV / Revenue	4.5x	4.11x	3.76x	4.04x	3.45x	3.59x	3.47x	3.33x
EV / EBITDA	17.7x	17.5x	15.9x	16.4x	14.1x	15.1x	14.3x	13.5x
EV / EBIT	20.2x	20x	18.1x	18.6x	16.2x	17.4x	16.3x	15.3x
EV / FCF	28.4x	39.7x	24.1x	22.9x	19.4x	26.7x	22x	20.4x
FCF Yield	3.52%	2.52%	4.15%	4.37%	5.16%	3.75%	4.54%	4.9%
Dividend per Share ²	1.79	1.86	1.91	1.98	2.06	2.123	2.192	2.272
Rate of return	2.1%	2.36%	2.4%	2.18%	2.61%	2.42%	2.49%	2.59%
EPS ²	2.55	2.13	2.77	3.51	2.63	3.677	3.936	4.216
Distribution rate	70.2%	87.3%	69%	56.4%	78.3%	57.7%	55.7%	53.9%
Net sales ¹	17,421	17,967	19,457	20,101	20,382	21,404	22,075	22,860
EBITDA ¹	4,433	4,226	4,603	4,958	4,977	5,094	5,359	5,646
EBIT ¹	3,877	3,681	4,036	4,353	4,347	4,422	4,699	4,979
Net income ¹	2,166	1,785	2,300	2,889	2,132	2,841	3,119	3,307
Net Debt ¹	6,413	7,991	7,583	6,853	6,700	6,729	6,464	6,099
Reference price ²	85.34	78.79	79.71	90.91	79.02	87.89	87.89	87.89
Nbr of stocks (in thousands)	842,849	835,214	823,372	817,011	806,065	797,173	-	-
Announcement Date	1/28/22	1/27/23	1/26/24	1/31/25	1/30/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PROCTER & GAMBLE COMPANY	21.47x	4.1x	15x	3.01%	339B
UNILEVER PLC	18.55x	2.75x	12.12x	3.48%	136B
COLGATE-PALMOLIVE COMPANY	23.9x	3.59x	15.07x	2.42%	70.06B
HINDUSTAN UNILEVER LIMITED	40.05x	6.43x	27.9x	2.33%	47.24B
ESTEE LAUDER	33.13x	2.61x	14.47x	1.63%	35.54B
KENVUE INC.	18.87x	2.66x	11.1x	4.71%	34.4B
KAO CORPORATION	22.32x	1.63x	10.4x	2.26%	20.22B
BEIERSDORF	19.71x	1.25x	8.19x	1.33%	18.81B
ESSITY AB	15.49x	1.49x	8.56x	3.43%	18.54B
Average	23.72x	2.94x	13.65x	2.73%	80.06B
Weighted average by Cap.	22.64x	3.59x	14.62x	2.96%