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%

08-28	European Equities Traded in the US as American Depositary Receipts Edge Higher in Friday Trading	MT
08-27	European Stocks Close Mostly Lower in Thursday Trading as Investors Await Fed Chair Speech	MT

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	120,158	-	-
Change	-	-0.87%	-8.22%	24.41%	-10.98%	-0.86%	-	-
Enterprise Value (EV) ¹	145,787	142,910	133,089	160,666	144,279	143,992	142,932	142,066
Change	-	-1.97%	-6.87%	20.72%	-10.2%	-0.2%	-0.74%	-0.61%
P/E	20.2x	15.8x	17.1x	24x	21.5x	18.8x	17.2x	16.2x
PBR	7.03x	6.27x	6.05x	6.81x	7.82x	7.47x	6.94x	6.43x
PEG	-	0.5x	-1.2x	-2.3x	40.28x	1.3x	1.83x	2.56x
Capitalization / Revenue	2.29x	1.98x	1.84x	2.24x	2.4x	2.33x	2.23x	2.16x
EV / Revenue	2.78x	2.38x	2.23x	2.64x	2.86x	2.79x	2.66x	2.55x
EV / EBITDA	12.8x	12.5x	11.6x	12.5x	12.7x	12.3x	11.6x	11.1x
EV / EBIT	15.1x	14.8x	13.4x	14.4x	14.3x	13.9x	13.1x	12.4x
EV / FCF	22.8x	25.3x	18.8x	23.2x	24.4x	22.4x	20.4x	19.3x
FCF Yield	4.39%	3.96%	5.33%	4.31%	4.1%	4.46%	4.9%	5.17%
Dividend per Share ²	1.954	1.883	1.921	1.979	1.82	1.912	2.001	2.093
Rate of return	3.7%	3.55%	3.9%	3.2%	3.27%	3.43%	3.59%	3.75%
EPS ²	2.61	3.364	2.88	2.576	2.59	2.961	3.24	3.444
Distribution rate	74.8%	56%	66.7%	76.8%	70.3%	64.6%	61.8%	60.8%
Net sales ¹	52,444	60,073	59,604	60,761	50,503	51,666	53,820	55,741
EBITDA ¹	11,382	11,408	11,510	12,803	11,394	11,710	12,300	12,855
EBIT ¹	9,636	9,683	9,931	11,179	10,084	10,371	10,909	11,421
Net income ¹	6,049	7,642	6,487	5,744	9,469	6,482	6,679	7,302
Net Debt ¹	25,510	23,676	23,657	24,519	23,076	23,834	22,774	21,909
Reference price ²	52.85	53.04	49.26	61.87	55.70	55.80	55.80	55.80
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PROCTER & GAMBLE COMPANY	20.94x	4.04x	14.73x	3.06%	334B
UNILEVER PLC	18.62x	2.79x	12.3x	3.43%	139B
COLGATE-PALMOLIVE COMPANY	24.68x	3.69x	15.52x	2.34%	72.34B
HINDUSTAN UNILEVER LIMITED	41.7x	6.72x	29.15x	2.21%	49.42B
ESTEE LAUDER	34.87x	2.65x	14.72x	1.55%	37.41B
KENVUE INC.	20.16x	2.82x	11.74x	4.4%	36.82B
KAO CORPORATION	23.64x	1.73x	11.04x	2.15%	20.56B
BEIERSDORF	21.2x	1.38x	8.96x	1.24%	20.35B
ESSITY AB	16.22x	1.55x	8.89x	3.27%	19.81B
Average	24.67x	3.04x	14.12x	2.63%	81.12B
Weighted average by Cap.	22.90x	3.61x	14.75x	2.92%