Valuation The Procter & Gamble Company Mexican S.E.

Stocks

End-of-day quote Mexican S.E. 2026-09-23			5-day change	1st Jan Change
2,595.84 ^MXN	+1.40%		+3.05%	+0.19%

09-17	Head & Shoulders Introduces New Hydrazinc Complex	CI
09-17	Kraft Heinz Positioned for 2027 Growth Rebound, Initiated at Outperform, RBC Says	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	344,995	357,647	389,234	373,532	341,466	342,339	-	-
Change	-	3.67%	8.83%	-4.03%	-8.58%	0.26%	-	-
Enterprise Value (EV) ¹	369,274	384,008	412,212	398,484	365,662	366,763	365,648	363,894
Change	-	3.99%	7.34%	-3.33%	-8.24%	0.3%	-0.3%	-0.48%
P/E	24.7x	25.7x	27.4x	24.5x	22.2x	21.7x	20x	19x
PBR	7.35x	7.66x	8.06x	7.48x	6.54x	6.23x	5.99x	5.71x
PEG	-	16.59x	13.47x	3.01x	13.14x	7.68x	2.35x	3.82x
Capitalization / Revenue	4.3x	4.36x	4.63x	4.43x	3.92x	3.86x	3.74x	3.62x
EV / Revenue	4.61x	4.68x	4.91x	4.73x	4.2x	4.13x	4x	3.85x
EV / EBITDA	17.9x	18.4x	18x	17.1x	15.5x	15.1x	14.3x	13.6x
EV / EBIT	20.7x	21.2x	20.6x	19.5x	17.8x	17.5x	16.6x	15.8x
EV / FCF	27.2x	27.9x	24.9x	27.3x	24.1x	23.7x	22.3x	20.9x
FCF Yield	3.67%	3.59%	4.01%	3.67%	4.14%	4.22%	4.48%	4.78%
Dividend per Share ²	3.523	3.681	3.829	4.076	4.259	4.396	4.592	4.806
Rate of return	2.45%	2.43%	2.32%	2.56%	2.9%	2.98%	3.12%	3.26%
EPS ²	5.81	5.9	6.02	6.51	6.62	6.807	7.387	7.755
Distribution rate	60.6%	62.4%	63.6%	62.6%	64.3%	64.6%	62.2%	62%
Net sales ¹	80,187	82,006	84,039	84,284	87,032	88,777	91,458	94,504
EBITDA ¹	20,620	20,848	22,884	23,303	23,657	24,257	25,571	26,749
EBIT ¹	17,813	18,134	19,988	20,456	20,497	20,953	22,031	23,061
Net income ¹	14,742	14,653	14,879	15,974	16,046	16,383	17,571	18,247
Net Debt ¹	24,279	26,361	22,978	24,952	24,196	24,424	23,310	21,555
Reference price ²	143.79	151.74	164.92	159.32	146.64	147.39	147.39	147.39
Nbr of stocks (in thousands)	2,399,297	2,356,969	2,360,135	2,344,542	2,328,599	2,322,672	-	-
Announcement Date	7/29/22	7/28/23	7/30/24	7/29/25	7/29/26	-	-	-

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	21.65x	4.13x	15.12x	2.98%	342B
UNILEVER PLC	18.4x	2.73x	12.04x	3.51%	134B
COLGATE-PALMOLIVE COMPANY	23.37x	3.52x	14.77x	2.47%	68.5B
HINDUSTAN UNILEVER LIMITED	40.59x	6.52x	28.27x	2.31%	47.83B
ESTEE LAUDER	33.33x	2.62x	14.55x	1.62%	35.76B
KENVUE INC.	18.61x	2.63x	10.97x	4.78%	33.94B
KAO CORPORATION	22.5x	1.64x	10.48x	2.25%	19.87B
BEIERSDORF	20.02x	1.28x	8.36x	1.31%	18.86B
ESSITY AB	15.26x	1.47x	8.29x	3.49%	17.97B
Average	23.75x	2.95x	13.65x	2.75%	79.84B
Weighted average by Cap.	22.73x	3.61x	14.69x	2.95%