Valuation Unilever PLC Mexican S.E.

Stocks

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

09-23	India tightens proposed food warning labels in setback to industry	RE
09-23	Diageo's Lewis installs ex-Tesco ally as CFO to help revive growth	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	117,184	-	-
Change	-	-0.87%	-8.22%	24.41%	-10.98%	-3.32%	-	-
Enterprise Value (EV) ¹	145,787	142,910	133,089	160,666	144,279	141,017	139,954	139,093
Change	-	-1.97%	-6.87%	20.72%	-10.2%	-2.26%	-0.75%	-0.62%
P/E	20.2x	15.8x	17.1x	24x	21.5x	18.4x	16.8x	15.8x
PBR	7.03x	6.27x	6.05x	6.81x	7.82x	7.3x	6.79x	6.27x
PEG	-	0.5x	-1.2x	-2.3x	40.28x	1.3x	1.82x	2.39x
Capitalization / Revenue	2.29x	1.98x	1.84x	2.24x	2.4x	2.27x	2.18x	2.1x
EV / Revenue	2.78x	2.38x	2.23x	2.64x	2.86x	2.73x	2.6x	2.5x
EV / EBITDA	12.8x	12.5x	11.6x	12.5x	12.7x	12x	11.4x	10.8x
EV / EBIT	15.1x	14.8x	13.4x	14.4x	14.3x	13.6x	12.8x	12.2x
EV / FCF	22.8x	25.3x	18.8x	23.2x	24.4x	22.2x	20x	19.1x
FCF Yield	4.39%	3.96%	5.33%	4.31%	4.1%	4.5%	5.01%	5.22%
Dividend per Share ²	1.954	1.883	1.921	1.979	1.82	1.911	1.999	2.093
Rate of return	3.7%	3.55%	3.9%	3.2%	3.27%	3.51%	3.67%	3.85%
EPS ²	2.61	3.364	2.88	2.576	2.59	2.958	3.23	3.444
Distribution rate	74.8%	56%	66.7%	76.8%	70.3%	64.6%	61.9%	60.8%
Net sales ¹	52,444	60,073	59,604	60,761	50,503	51,648	53,815	55,741
EBITDA ¹	11,382	11,408	11,510	12,803	11,394	11,712	12,302	12,855
EBIT ¹	9,636	9,683	9,931	11,179	10,084	10,373	10,911	11,421
Net income ¹	6,049	7,642	6,487	5,744	9,469	6,486	6,685	7,302
Net Debt ¹	25,510	23,676	23,657	24,519	23,076	23,833	22,770	21,909
Reference price ²	52.85	53.04	49.26	61.87	55.70	54.42	54.42	54.42
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	21.65x	4.13x	15.12x	2.98%	342B
UNILEVER PLC	18.4x	2.73x	12.04x	3.51%	134B
COLGATE-PALMOLIVE COMPANY	23.37x	3.52x	14.77x	2.47%	68.5B
HINDUSTAN UNILEVER LIMITED	40.59x	6.52x	28.27x	2.31%	47.83B
ESTEE LAUDER	33.33x	2.62x	14.55x	1.62%	35.76B
KENVUE INC.	18.61x	2.63x	10.97x	4.78%	33.94B
KAO CORPORATION	22.5x	1.64x	10.48x	2.25%	19.87B
BEIERSDORF	20.02x	1.28x	8.36x	1.31%	18.86B
ESSITY AB	15.26x	1.47x	8.29x	3.49%	17.97B
Average	23.75x	2.95x	13.65x	2.75%	79.84B
Weighted average by Cap.	22.73x	3.61x	14.69x	2.95%