Valuation Colgate-Palmolive Euronext Paris

Stocks

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

07-21	Barclays Adjusts Price Target on Colgate-Palmolive to $87 From $80, Maintains Equalweight Rating	MT
07-16	Consumer Staple Companies Likely Saw Another 'Tricky' Quarter, UBS Says	MT

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	73,321	-	-
Change	-	-8.51%	-0.27%	13.17%	-14.24%	15.11%	-	-
Enterprise Value (EV) ¹	78,342	73,798	73,214	81,127	70,395	79,897	79,686	79,397
Change	-	-5.8%	-0.79%	10.81%	-13.23%	13.5%	-0.26%	-0.36%
P/E	33.5x	37x	28.8x	25.9x	30x	24.9x	23.3x	21.7x
PBR	118x	164x	108x	353x	1,186x	123x	84.2x	57.2x
PEG	-	-2.2x	1x	1x	-1.2x	0.6x	3.52x	2.93x
Capitalization / Revenue	4.13x	3.66x	3.37x	3.7x	3.13x	3.42x	3.32x	3.2x
EV / Revenue	4.5x	4.11x	3.76x	4.04x	3.45x	3.73x	3.6x	3.46x
EV / EBITDA	17.7x	17.5x	15.9x	16.4x	14.1x	15.7x	15x	14.2x
EV / EBIT	20.2x	20x	18.1x	18.6x	16.2x	18x	17.1x	16.1x
EV / FCF	28.4x	39.7x	24.1x	22.9x	19.4x	28.7x	23.4x	21.4x
FCF Yield	3.52%	2.52%	4.15%	4.37%	5.16%	3.49%	4.28%	4.67%
Dividend per Share ²	1.79	1.86	1.91	1.98	2.06	2.109	2.211	2.308
Rate of return	2.1%	2.36%	2.4%	2.18%	2.61%	2.3%	2.41%	2.52%
EPS ²	2.55	2.13	2.77	3.51	2.63	3.686	3.93	4.22
Distribution rate	70.2%	87.3%	69%	56.4%	78.3%	57.2%	56.3%	54.7%
Net sales ¹	17,421	17,967	19,457	20,101	20,382	21,419	22,116	22,915
EBITDA ¹	4,433	4,226	4,603	4,958	4,977	5,095	5,313	5,608
EBIT ¹	3,877	3,681	4,036	4,353	4,347	4,429	4,662	4,931
Net income ¹	2,166	1,785	2,300	2,889	2,132	3,001	3,253	3,467
Net Debt ¹	6,413	7,991	7,583	6,853	6,700	6,576	6,365	6,076
Reference price ²	85.34	78.79	79.71	90.91	79.02	91.63	91.63	91.63
Nbr of stocks (in thousands)	842,849	835,214	823,372	817,011	806,065	800,189	-	-
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	21.97x	4.27x	15.63x	2.86%	347B
UNILEVER PLC	17.81x	2.71x	12x	3.53%	133B
HINDUSTAN UNILEVER LIMITED	44.83x	7.19x	31.21x	2.1%	52.46B
KENVUE INC.	20.08x	2.82x	11.71x	4.43%	36.73B
ESTEE LAUDER	80.27x	2.38x	14.31x	1.7%	29.9B
BEIERSDORF	18.26x	1.32x	7.9x	1.29%	19.63B
ESSITY AB	16.21x	1.55x	8.83x	3.27%	19.62B
KAO CORPORATION	21.39x	1.54x	9.83x	2.42%	17.91B
GODREJ CONSUMER PRODUCTS LIMITED	45.37x	6.57x	31.38x	1.59%	11.33B
Average	31.80x	3.37x	15.87x	2.58%	74.2B
Weighted average by Cap.	25.55x	3.82x	15.54x	2.9%