Valuation Helen of Troy Limited

Equities

Market Closed - Nasdaq Other stock markets 01:30:00 14/05/2026 am IST			5-day change	1st Jan Change
22.40 ^USD	-6.55%		-12.47%	+5.41%

24/04	UBS Adjusts Helen of Troy Price Target to $25 From $16, Maintains Neutral Rating	MT
24/04	Consumer Cos Down on Fuel Cost Fears -- Consumer Roundup	DJ

Data adjusted to current consolidation scope

Fiscal Period: February	2022	2023	2024	2025	2026	2027	2028	2029
Capitalization ¹	4,964	2,704	2,968	1,258	406.9	521	-	-
Change	-	-45.54%	9.79%	-57.63%	-67.65%	28.04%	-	-
Enterprise Value (EV) ¹	5,824	3,609	3,615	2,156	406.9	1,188	1,089	983.6
Change	-	-38.04%	0.18%	-40.37%	-81.13%	192.08%	-8.39%	-9.66%
P/E ratio	22.4x	18.9x	17.8x	10.2x	-0.45x	8.56x	6.97x	-
PBR	3.78x	1.82x	1.81x	0.75x	-	0.6x	0.55x	0.51x
PEG	-	-0.5x	1x	-0.4x	0x	-0x	0.3x	-
Capitalization / Revenue	2.23x	1.3x	1.48x	0.66x	0.23x	0.29x	0.28x	0.28x
EV / Revenue	2.62x	1.74x	1.8x	1.13x	0.23x	0.66x	0.6x	0.52x
EV / EBITDA	15.4x	11x	10.8x	7.45x	2.19x	6.07x	5.25x	4.6x
EV / EBIT	16.4x	12x	12x	8.54x	2.74x	7.49x	6.4x	5.41x
EV / FCF	92.8x	108x	13.4x	-	-	13.9x	-	-
FCF Yield	1.08%	0.92%	7.45%	-	-	7.21%	-	-
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	9.17	5.95	7.03	5.37	-39.08	2.617	3.213	-
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	2,223	2,073	2,005	1,908	1,786	1,790	1,828	1,880
EBITDA ¹	378.4	327.5	336.2	289.3	185.8	195.7	207.5	213.7
EBIT ¹	355.1	300.9	301.5	252.3	148.6	158.7	170.2	181.6
Net income ¹	223.8	143.3	168.6	123.8	-899	60.92	74.59	-
Net Debt ¹	860	905.3	647.2	898	-	667.4	567.7	462.6
Reference price ²	205.67	112.69	125.00	55.03	17.64	22.40	22.40	22.40
Nbr of stocks (in thousands)	24,137	23,992	23,746	22,856	23,072	23,258	-	-
Announcement Date	27/04/22	26/04/23	24/04/24	24/04/25	23/04/26	-	-	-

¹USD in Million²USD

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.($)
HELEN OF TROY LIMITED	8.56x	0.66x	6.07x	-.--%	52Cr
MIDEA GROUP CO., LTD.	13.12x	1.17x	10.25x	5.42%	8.88TCr
HAIER SMART HOME CO., LTD.	9.5x	0.54x	5.54x	5.64%	2.73TCr
SHARKNINJA, INC.	18.74x	1.94x	10.73x	1.73%	1.46TCr
LG ELECTRONICS INDIA LIMITED	56.62x	4.03x	39.77x	-	1.08TCr
DE'LONGHI S.P.A.	15.1x	1.17x	7.17x	2.83%	645.02Cr
ZHEJIANG SUPOR CO., LTD.	17.11x	1.54x	13.22x	5.48%	562.18Cr
HIGOLD GROUP CO., LTD.	31.84x	-	-	-	350.77Cr
SEB S.A.	13.99x	0.61x	5.36x	5.08%	338.09Cr
RINNAI CORPORATION	13.45x	0.62x	4.45x	2.97%	292.66Cr
Average	19.80x	1.36x	11.40x	3.64%	1.64TCr
Weighted average by Cap.	16.52x	1.32x	11.24x	4.92%