Valuation Unilever PLC Mexican S.E.

Stocks

End-of-day quote Mexican S.E. Other stock markets 2026-01-13			5-day change	1st Jan Change
1,141.51 ^MXN	-1.97%		-.--%	-1.97%

06-17	Activist TOMS Capital pushes US shale producer Devon to quicken asset sales or sell itself, sources say	RE
06-17	Diageo new CEO tells executives to cut jobs and costs, FT reports	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	120,277	119,234	109,432	136,147	121,203	108,809	-	-
Change	-	-0.87%	-8.22%	24.41%	-10.98%	-10.23%	-	-
Enterprise Value (EV) ¹	145,787	142,910	133,089	160,666	144,279	132,282	131,686	131,118
Change	-	-1.97%	-6.87%	20.72%	-10.2%	-8.32%	-0.45%	-0.43%
P/E	20.2x	15.8x	17.1x	24x	21.5x	16.6x	15.4x	14.8x
PBR	7.03x	6.27x	6.05x	6.81x	7.82x	6.83x	6.23x	5.72x
PEG	-	0.5x	-1.2x	-2.3x	40.28x	1x	2.03x	3.16x
Capitalization / Revenue	2.29x	1.98x	1.84x	2.24x	2.4x	2.11x	2.04x	1.97x
EV / Revenue	2.78x	2.38x	2.23x	2.64x	2.86x	2.57x	2.47x	2.37x
EV / EBITDA	12.8x	12.5x	11.6x	12.5x	12.7x	11.3x	10.8x	10.3x
EV / EBIT	15.1x	14.8x	13.4x	14.4x	14.3x	12.8x	12.2x	11.6x
EV / FCF	22.8x	25.3x	18.8x	23.2x	24.4x	21.4x	19.4x	18.3x
FCF Yield	4.39%	3.96%	5.33%	4.31%	4.1%	4.67%	5.16%	5.45%
Dividend per Share ²	1.954	1.883	1.921	1.979	-	1.895	1.978	2.065
Rate of return	3.7%	3.55%	3.9%	3.2%	-	3.76%	3.93%	4.1%
EPS ²	2.61	3.364	2.88	2.576	2.59	3.029	3.259	3.412
Distribution rate	74.8%	56%	66.7%	76.8%	-	62.5%	60.7%	60.5%
Net sales ¹	52,444	60,073	59,604	60,761	50,503	51,545	53,366	55,292
EBITDA ¹	11,382	11,408	11,510	12,803	11,394	11,659	12,204	12,754
EBIT ¹	9,636	9,683	9,931	11,179	10,084	10,366	10,820	11,329
Net income ¹	6,049	7,642	6,487	5,744	9,469	6,543	6,776	7,263
Net Debt ¹	25,510	23,676	23,657	24,519	23,076	23,473	22,877	22,309
Reference price ²	52.85	53.04	49.26	61.87	55.70	50.33	50.33	50.33
Nbr of stocks (in thousands)	2,275,903	2,247,919	2,221,344	2,200,509	2,175,828	2,161,969	-	-
Announcement Date	2/10/22	2/9/23	2/8/24	2/13/25	2/12/26	-	-	-

¹EUR in Million²EUR

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	22.22x	4.3x	15.72x	2.84%	350B
COLGATE-PALMOLIVE COMPANY	24.25x	3.65x	15.35x	2.34%	71.6B
HINDUSTAN UNILEVER LIMITED	45.64x	7.31x	31.74x	2.08%	54.65B
KENVUE INC.	19.01x	2.7x	11.19x	4.68%	34.79B
ESTEE LAUDER	82.19x	2.48x	15.05x	1.66%	30.68B
ESSITY AB	15.03x	1.51x	8.44x	3.43%	18.97B
BEIERSDORF	16.49x	1.16x	6.92x	1.42%	17.95B
KAO CORPORATION	20.6x	1.47x	9.44x	2.52%	17.39B
GODREJ CONSUMER PRODUCTS LIMITED	48.75x	6.8x	33.3x	1.32%	10.85B
Average	32.69x	3.48x	16.35x	2.48%	67.45B
Weighted average by Cap.	27.45x	4.09x	16.47x	2.7%