Stock EL ESTEE LAUDER
Add to a list
To use this feature you must be a member
Log inSign up

Financials Estee Lauder

Equities

EL

US5184391044

Personal Products

Market Closed - Nyse
Other stock markets
 04:00:02 2024-04-26 pm EDT 		5-day change 1st Jan Change
147.4 USD +1.70% Intraday chart for Estee Lauder +2.11% +0.82%
Apr. 26 Estée Lauder: AI innovation lab with Microsoft CF
Apr. 26 Microsoft: AI innovation lab with Estée Lauder CF

Valuation

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 66,262 67,925 115,308 91,006 70,189 52,857 - -
Enterprise Value (EV) 1 66,687 69,039 115,919 92,461 74,274 58,097 57,992 57,517
P/E ratio 38 x 101 x 40.8 x 38.9 x 70.4 x 66.5 x 34.3 x 25.8 x
Yield 0.91% 0.74% 0.65% 0.91% - 1.8% 1.88% 2.03%
Capitalization / Revenue 4.46 x 4.75 x 7.11 x 5.13 x 4.4 x 3.34 x 3.09 x 2.88 x
EV / Revenue 4.49 x 4.83 x 7.14 x 5.21 x 4.66 x 3.67 x 3.39 x 3.13 x
EV / EBITDA 21.1 x 25.5 x 31.1 x 21.9 x 28.9 x 25.3 x 18 x 14.9 x
EV / FCF 37.6 x 41.7 x 38.7 x 46.2 x 102 x 70.1 x 38 x 27.6 x
FCF Yield 2.66% 2.4% 2.58% 2.16% 0.98% 1.43% 2.63% 3.62%
Price to Book 15 x 17.2 x 19.2 x 16.6 x 12.7 x 9.34 x 8.63 x 7.98 x
Nbr of stocks (in thousands) 361,873 359,999 362,512 357,347 357,413 358,473 - -
Reference price 2 183.1 188.7 318.1 254.7 196.4 147.4 147.4 147.4
Announcement Date 8/19/19 8/20/20 8/19/21 8/18/22 8/18/23 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 14,866 14,294 16,229 17,741 15,937 15,820 17,120 18,372
EBITDA 1 3,164 2,709 3,723 4,227 2,567 2,294 3,226 3,855
EBIT 1 2,607 2,098 3,072 3,500 1,823 1,488 2,375 2,998
Operating Margin 17.54% 14.68% 18.93% 19.73% 11.44% 9.4% 13.87% 16.32%
Earnings before Tax (EBT) 1 2,307 1,046 3,331 3,036 1,397 1,251 2,151 2,856
Net income 1 1,785 684 2,870 2,390 1,006 796 1,539 2,017
Net margin 12.01% 4.79% 17.68% 13.47% 6.31% 5.03% 8.99% 10.98%
EPS 2 4.820 1.860 7.790 6.550 2.790 2.217 4.302 5.712
Free Cash Flow 1 1,773 1,657 2,994 2,000 728 829.1 1,527 2,085
FCF margin 11.93% 11.59% 18.45% 11.27% 4.57% 5.24% 8.92% 11.35%
FCF Conversion (EBITDA) 56.04% 61.17% 80.42% 47.31% 28.36% 36.15% 47.35% 54.08%
FCF Conversion (Net income) 99.33% 242.25% 104.32% 83.68% 72.37% 104.16% 99.25% 103.34%
Dividend per Share 2 1.670 1.390 2.070 2.330 - 2.649 2.774 2.994
Announcement Date 8/19/19 8/20/20 8/19/21 8/18/22 8/18/23 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: Juni 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2 2025 Q3
Net sales 1 4,392 5,539 4,245 3,562 3,930 4,621 3,755 3,626 3,518 4,280 3,915 4,087 3,880 4,680 4,174
EBITDA 1 1,124 1,616 1,099 388 846 949 505 267 311 782 533.8 673.8 635.1 1,091 740.4
EBIT 1 941 1,435 917 207 668 768 316 71 108 577 335 474.2 420.5 812.9 561.8
Operating Margin 21.43% 25.91% 21.6% 5.81% 17% 16.62% 8.42% 1.96% 3.07% 13.48% 8.56% 11.6% 10.84% 17.37% 13.46%
Earnings before Tax (EBT) 1 897 1,388 703 48 633 532 280 -48 46 519 297.4 407 323.6 706.5 516.7
Net income 1 692 1,088 558 52 489 394 156 -33 31 313 182.3 266.4 238.9 508.2 371.9
Net margin 15.76% 19.64% 13.14% 1.46% 12.44% 8.53% 4.15% -0.91% 0.88% 7.31% 4.66% 6.52% 6.16% 10.86% 8.91%
EPS 2 1.880 2.970 1.530 0.1400 1.350 1.090 0.4300 -0.0900 0.0900 0.8700 0.5046 0.7348 0.7010 1.533 1.043
Dividend per Share 2 0.5300 0.6000 0.6000 0.6000 0.6000 0.6600 0.6600 - - - 0.6602 0.6622 0.6660 0.6920 0.6996
Announcement Date 11/2/21 2/3/22 5/3/22 8/18/22 11/2/22 2/2/23 5/3/23 8/18/23 11/1/23 2/5/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: Juni 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 425 1,114 611 1,455 4,085 5,240 5,135 4,660
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 0.1343 x 0.4112 x 0.1641 x 0.3442 x 1.591 x 2.285 x 1.592 x 1.209 x
Free Cash Flow 1 1,773 1,657 2,994 2,000 728 829 1,527 2,085
ROE (net income / shareholders' equity) 43.4% 36.1% 47.3% 40.9% 22.3% 14.9% 26.7% 33%
ROA (Net income/ Total Assets) 15.4% 9.76% 12% 11.1% 5.63% 3.47% 6.46% 8.99%
Assets 1 11,612 7,007 24,008 21,441 17,855 22,946 23,815 22,442
Book Value Per Share 2 12.20 11.00 16.50 15.30 15.50 15.80 17.10 18.50
Cash Flow per Share 2 6.800 6.210 9.860 8.330 4.800 4.670 6.970 9.690
Capex 1 744 623 637 1,040 1,003 960 898 920
Capex / Sales 5% 4.36% 3.93% 5.86% 6.29% 6.07% 5.25% 5.01%
Announcement Date 8/19/19 8/20/20 8/19/21 8/18/22 8/18/23 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Estee Lauder

Trading Rating
Investor Rating
ESG Refinitiv
B+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
29
Last Close Price
147.4 USD
Average target price
162.2 USD
Spread / Average Target
+9.98%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Personal Products

1st Jan change Capi.
ESTEE LAUDER Stock Estee Lauder
+0.82% 52.86B
PROCTER & GAMBLE COMPANY Stock Procter & Gamble Company
+10.07% 381B
COLGATE-PALMOLIVE COMPANY Stock Colgate-Palmolive Company
+14.18% 74.67B
HINDUSTAN UNILEVER LIMITED Stock Hindustan Unilever Limited
-16.59% 62.59B
KENVUE INC. Stock Kenvue Inc.
-12.40% 36.11B
BEIERSDORF Stock Beiersdorf
+3.54% 33.57B
ESSITY AB Stock Essity AB
+7.92% 17.29B
GODREJ CONSUMER PRODUCTS LIMITED Stock Godrej Consumer Products Limited
+6.30% 14.75B
DABUR INDIA LIMITED Stock Dabur India Limited
-8.65% 10.82B
COLGATE-PALMOLIVE (INDIA) LIMITED Stock Colgate-Palmolive (India) Limited
+12.89% 9.31B
Other Personal Products
  1. Stock Market
  2. Equities
  3. EL Stock
  4. Financials Estee Lauder