Valuation Unilever CINNOBER BOAT

Stocks

Delayed CINNOBER BOAT Other stock markets			5-day change	1st Jan Change
- ^GBX	-.--%		-.--%	-

04:27pm	Colgate-Palmolive reaffirms annual sales forecast on weak North America demand	RE
07-30	Unilever Announces Tanu Sinha Joins as Head of Design, India	CI

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	121,945	-	-
Change	-	-0.87%	-8.22%	24.41%	-10.98%	0.61%	-	-
Enterprise Value (EV) ¹	145,787	142,910	133,089	160,666	144,279	145,753	144,931	144,085
Change	-	-1.97%	-6.87%	20.72%	-10.2%	1.02%	-0.56%	-0.58%
P/E	20.2x	15.8x	17.1x	24x	21.5x	18.6x	17.3x	16.5x
PBR	7.03x	6.27x	6.05x	6.81x	7.82x	7.58x	7.05x	6.53x
PEG	-	0.5x	-1.2x	-2.3x	40.28x	1.1x	2.21x	3.51x
Capitalization / Revenue	2.29x	1.98x	1.84x	2.24x	2.4x	2.36x	2.27x	2.19x
EV / Revenue	2.78x	2.38x	2.23x	2.64x	2.86x	2.82x	2.7x	2.59x
EV / EBITDA	12.8x	12.5x	11.6x	12.5x	12.7x	12.5x	11.8x	11.2x
EV / EBIT	15.1x	14.8x	13.4x	14.4x	14.3x	14x	13.3x	12.6x
EV / FCF	22.8x	25.3x	18.8x	23.2x	24.4x	21.3x	20.8x	19.7x
FCF Yield	4.39%	3.96%	5.33%	4.31%	4.1%	4.69%	4.81%	5.09%
Dividend per Share ²	1.954	1.883	1.921	1.979	1.82	1.916	1.997	2.093
Rate of return	3.7%	3.55%	3.9%	3.2%	3.27%	3.38%	3.53%	3.7%
EPS ²	2.61	3.364	2.88	2.576	2.59	3.04	3.278	3.432
Distribution rate	74.8%	56%	66.7%	76.8%	70.3%	63%	60.9%	61%
Net sales ¹	52,444	60,073	59,604	60,761	50,503	51,692	53,751	55,647
EBITDA ¹	11,382	11,408	11,510	12,803	11,394	11,699	12,280	12,846
EBIT ¹	9,636	9,683	9,931	11,179	10,084	10,401	10,890	11,414
Net income ¹	6,049	7,642	6,487	5,744	9,469	6,582	6,794	7,279
Net Debt ¹	25,510	23,676	23,657	24,519	23,076	23,809	22,986	22,140
Reference price ²	52.85	53.04	49.26	61.87	55.70	56.63	56.63	56.63
Nbr of stocks (in thousands)	2,275,903	2,247,919	2,221,344	2,200,509	2,175,828	2,153,300	-	-
Announcement Date	10/02/22	09/02/23	08/02/24	13/02/25	12/02/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PROCTER & GAMBLE COMPANY	21.21x	4.13x	15.13x	2.96%	335B
COLGATE-PALMOLIVE COMPANY	24.85x	3.73x	15.68x	2.3%	73.3B
HINDUSTAN UNILEVER LIMITED	43.78x	7.05x	30.59x	2.11%	51.88B
KENVUE INC.	20.26x	2.85x	11.81x	4.39%	37.08B
ESTEE LAUDER	82.09x	2.43x	14.64x	1.66%	30.71B
BEIERSDORF	18.74x	1.37x	8.18x	1.26%	20.32B
ESSITY AB	16.01x	1.54x	8.77x	3.3%	19.7B
KAO CORPORATION	22.41x	1.62x	10.33x	2.31%	19.2B
GODREJ CONSUMER PRODUCTS LIMITED	45.51x	6.59x	31.48x	1.59%	11.49B
Average	32.76x	3.48x	16.29x	2.43%	66.54B
Weighted average by Cap.	26.92x	3.95x	16.02x	2.74%