Valuation Unilever PLC

Equities

Real-time Estimate Cboe Europe Other stock markets 16:06:09 21/01/2025 GMT			5-day change	1st Jan Change
4,614.50 ^GBX	+0.29%		+2.95%	+1.41%

01-13	Avenue Supermarts Appoints Anshul Asawa as CEO, Effective March 15, 2025	CI
01-13	Avenue Supermarts Names CEO Designate	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	135,471	128,674	120,277	119,234	109,432	134,721	134,721	-
Change	-	-5.02%	-6.53%	-0.87%	-8.22%	23.11%	0%	-
Enterprise Value (EV) ¹	158,636	149,602	145,787	142,910	133,089	158,552	156,754	155,507
Change	-	-5.69%	-2.55%	-1.97%	-6.87%	19.13%	-1.13%	-0.8%
P/E ratio	24x	23.1x	20.2x	15.8x	17.1x	20.3x	18.9x	17.9x
PBR	-	8.42x	7.03x	6.27x	6.05x	7.07x	6.5x	5.91x
PEG	-	-24.72x	2.14x	0.5x	-1.2x	4.1x	2.61x	3.3x
Capitalization / Revenue	2.61x	2.54x	2.29x	1.98x	1.84x	2.22x	2.15x	2.08x
EV / Revenue	3.05x	2.95x	2.78x	2.38x	2.23x	2.62x	2.5x	2.41x
EV / EBITDA	13.3x	13.1x	12.8x	12.5x	11.6x	12.5x	11.7x	11.2x
EV / EBIT	15.9x	16x	15.1x	14.8x	13.4x	14.4x	13.5x	12.8x
EV / FCF	23.7x	19.5x	22.8x	25.3x	18.8x	23x	20.8x	19.7x
FCF Yield	4.21%	5.13%	4.39%	3.96%	5.33%	4.34%	4.81%	5.09%
Dividend per Share ²	1.64	1.658	1.736	1.674	1.707	1.773	1.924	2.032
Rate of return	3.19%	3.38%	3.7%	3.55%	3.9%	3.26%	3.54%	3.73%
EPS ²	2.14	2.12	2.32	2.99	2.56	2.687	2.881	3.037
Distribution rate	76.6%	78.2%	74.8%	56%	66.7%	66%	66.8%	66.9%
Net sales ¹	51,980	50,724	52,444	60,073	59,604	60,590	62,781	64,624
EBITDA ¹	11,911	11,385	11,382	11,408	11,510	12,658	13,371	13,891
EBIT ¹	9,947	9,367	9,636	9,683	9,931	11,010	11,606	12,109
Net income ¹	5,625	5,581	6,049	7,642	6,487	6,743	7,256	7,671
Net Debt ¹	23,165	20,928	25,510	23,676	23,657	23,831	22,033	20,786
Reference price ²	51.34	49.02	46.98	47.15	43.79	54.42	54.42	54.42
Nbr of stocks (in thousands)	2,641,716	2,624,898	2,560,390	2,528,909	2,499,012	2,475,622	2,475,622	-
Announcement Date	30/01/20	04/02/21	10/02/22	09/02/23	08/02/24	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield	Capi. ($)
UNILEVER PLC	20.26x	2.62x	12.53x	+3.26%	140B
PROCTER & GAMBLE COMPANY	23.72x	4.72x	16.68x	+2.49%	379B
COLGATE-PALMOLIVE COMPANY	25.13x	3.95x	15.97x	+2.26%	72.46B
HINDUSTAN UNILEVER LIMITED	51.97x	8.64x	36.6x	+1.96%	63.92B
KENVUE INC.	35.44x	3.04x	12.67x	+3.83%	40.45B
BEIERSDORF	29.28x	2.37x	13.61x	+0.84%	29.25B
ESTEE LAUDER	70.16x	2.21x	16.93x	+2.20%	27.95B
ESSITY AB	16.05x	1.63x	9.02x	+2.74%	18.85B
GODREJ CONSUMER PRODUCTS LIMITED	56.64x	8.37x	38.61x	+1.02%	13.84B
DABUR INDIA LIMITED	48.28x	6.6x	34.61x	+1.18%	10.72B
Average	37.69x	4.41x	20.72x	+2.18%	79.7B
Weighted average by Cap.	28.65x	4.35x	17.62x	+2.52%