Valuation Unilever PLC Mexican S.E.

Stocks

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

11:22am	UNILEVER PLC : Bernstein remains its Buy rating	ZD
10:34am	Pre-market points to a fresh bullish catalyst	AN

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	119,301	-	-
Change	-	-0.87%	-8.22%	24.41%	-10.98%	-1.57%	-	-
Enterprise Value (EV) ¹	145,787	142,910	133,089	160,666	144,279	143,077	142,172	141,311
Change	-	-1.97%	-6.87%	20.72%	-10.2%	-0.83%	-0.63%	-0.61%
P/E	20.2x	15.8x	17.1x	24x	21.5x	18.3x	17x	16.2x
PBR	7.03x	6.27x	6.05x	6.81x	7.82x	7.45x	6.92x	6.42x
PEG	-	0.5x	-1.2x	-2.3x	40.28x	1.1x	2.17x	3.45x
Capitalization / Revenue	2.29x	1.98x	1.84x	2.24x	2.4x	2.31x	2.22x	2.15x
EV / Revenue	2.78x	2.38x	2.23x	2.64x	2.86x	2.77x	2.65x	2.54x
EV / EBITDA	12.8x	12.5x	11.6x	12.5x	12.7x	12.2x	11.6x	11x
EV / EBIT	15.1x	14.8x	13.4x	14.4x	14.3x	13.8x	13.1x	12.4x
EV / FCF	22.8x	25.3x	18.8x	23.2x	24.4x	21.4x	20.4x	19.3x
FCF Yield	4.39%	3.96%	5.33%	4.31%	4.1%	4.67%	4.9%	5.19%
Dividend per Share ²	1.954	1.883	1.921	1.979	1.82	1.911	1.997	2.095
Rate of return	3.7%	3.55%	3.9%	3.2%	3.27%	3.43%	3.59%	3.76%
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%	62.9%	60.9%	61%
Net sales ¹	52,444	60,073	59,604	60,761	50,503	51,686	53,725	55,611
EBITDA ¹	11,382	11,408	11,510	12,803	11,394	11,701	12,274	12,838
EBIT ¹	9,636	9,683	9,931	11,179	10,084	10,399	10,883	11,405
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	23,775	22,871	22,010
Reference price ²	52.85	53.04	49.26	61.87	55.70	55.65	55.65	55.65
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	21.35x	4.15x	15.23x	2.94%	338B
COLGATE-PALMOLIVE COMPANY	24.44x	3.66x	15.4x	2.36%	71.65B
HINDUSTAN UNILEVER LIMITED	44.34x	7.15x	31.01x	2.08%	52.7B
KENVUE INC.	20.06x	2.81x	11.65x	4.45%	36.5B
ESTEE LAUDER	81.9x	2.42x	14.61x	1.66%	30.64B
BEIERSDORF	18.64x	1.33x	8.03x	1.28%	19.9B
ESSITY AB	15.92x	1.53x	8.72x	3.32%	19.55B
KAO CORPORATION	21.26x	1.53x	9.76x	2.43%	18.51B
GODREJ CONSUMER PRODUCTS LIMITED	46.11x	6.67x	31.87x	1.58%	11.66B
Average	32.67x	3.47x	16.25x	2.46%	66.52B
Weighted average by Cap.	26.98x	3.98x	16.09x	2.74%