Valuation Estee Lauder Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 29/10/2026			5-day change	1st Jan Change
1.220 ^THB	-1.61%		+6.09%	+7.96%

06:11pm	Estee Lauder Signs Cloud, Data Partnership With Microsoft	MT
10-29	Estee Lauder's Fiscal Q1 Results Expected to Meet Consensus, RBC Says	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	91,006	70,189	38,151	29,068	28,564	39,367	-	-
Change	-	-22.87%	-45.64%	-23.81%	-1.73%	37.82%	-	-
Enterprise Value (EV) ¹	92,461	74,274	42,527	33,464	32,372	43,860	43,096	42,254
Change	-	-19.67%	-42.74%	-21.31%	-3.26%	35.49%	-1.74%	-1.95%
P/E	38.9x	70.4x	98.5x	-25.7x	158x	37.3x	28.3x	24.7x
PBR	16.6x	12.7x	7.22x	7.53x	7.53x	9.17x	8.06x	7.19x
PEG	-	-1.2x	-1.6x	0x	-1x	0x	0.9x	1.7x
Capitalization / Revenue	5.13x	4.4x	2.44x	2.03x	1.9x	2.5x	2.4x	2.29x
EV / Revenue	5.21x	4.66x	2.72x	2.34x	2.15x	2.79x	2.63x	2.45x
EV / EBITDA	21.9x	28.9x	17.6x	16.9x	13x	15.5x	13.5x	12.1x
EV / EBIT	26.4x	40.7x	26.8x	29.2x	19.2x	21.2x	18.1x	16x
EV / FCF	46.2x	102x	29.5x	49.9x	24.6x	51.8x	26.2x	24.1x
FCF Yield	2.16%	0.98%	3.39%	2%	4.07%	1.93%	3.81%	4.15%
Dividend per Share ²	2.33	2.58	2.64	1.71	1.4	1.548	1.653	1.835
Rate of return	0.91%	1.31%	2.48%	2.12%	1.77%	1.42%	1.52%	1.69%
EPS ²	6.55	2.79	1.08	-3.15	0.5	2.917	3.852	4.4
Distribution rate	35.6%	92.5%	244%	-54.3%	280%	53.1%	42.9%	41.7%
Net sales ¹	17,741	15,937	15,609	14,323	15,049	15,734	16,407	17,220
EBITDA ¹	4,227	2,567	2,413	1,975	2,483	2,827	3,197	3,482
EBIT ¹	3,500	1,823	1,588	1,146	1,687	2,072	2,381	2,638
Net income ¹	2,390	1,006	390	-1,133	182	1,080	1,403	1,547
Net Debt ¹	1,455	4,085	4,376	4,396	3,808	4,493	3,729	2,886
Reference price ²	254.67	196.38	106.40	80.80	78.95	108.81	108.81	108.81
Nbr of stocks (in thousands)	357,347	357,413	358,564	359,752	361,795	361,799	-	-
Announcement Date	18/08/22	18/08/23	19/08/24	20/08/25	19/08/26	-	-	-

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	23.51x	4.43x	16.24x	2.74%	372B
L'ORÉAL	32.37x	4.91x	20.38x	1.82%	252B
UNILEVER PLC	18.71x	2.83x	12.52x	3.36%	137B
COLGATE-PALMOLIVE COMPANY	25.69x	3.78x	15.89x	2.31%	74.26B
GALDERMA GROUP AG	59.99x	8.51x	32.8x	0.26%	53.53B
HINDUSTAN UNILEVER LIMITED	38.66x	6.13x	26.95x	2.43%	45.85B
ESTEE LAUDER	37.3x	2.79x	15.51x	1.42%	39.37B
KENVUE INC.	20.6x	2.86x	11.95x	4.31%	37.57B
KIMBERLY-CLARK CORPORATION	18.75x	2.53x	11.72x	4.69%	36.59B
Average	30.62x	4.31x	18.22x	2.59%	116.57B
Weighted average by Cap.	27.94x	4.39x	17.70x	2.51%