Valuation Procter & Gamble Euronext Paris

Stocks

Real-time Euronext Paris Other stock markets			5-day change	1st Jan Change
- ^EUR	-.--%		-.--%	-

30/07	Equities Tumble Following Fed's Divided Decision to Stay on Hold	MT
29/07	Equities Lower Intraday Ahead of Fed Decision, Major Tech Earnings	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,30,340	3,44,995	3,57,647	3,89,234	3,73,532	3,46,682	-	-
Change	-	4.44%	3.67%	8.83%	-4.03%	-7.19%	-	-
Enterprise Value (EV) ¹	3,52,040	3,69,274	3,84,008	4,12,212	3,98,484	3,70,971	3,70,352	3,70,232
Change	-	4.9%	3.99%	7.34%	-3.33%	-6.9%	-0.17%	-0.03%
P/E	24.5x	24.7x	25.7x	27.4x	24.5x	22.2x	20.7x	19.6x
PBR	7.03x	7.35x	7.66x	8.06x	7.48x	6.26x	5.97x	5.99x
PEG	-	4.38x	16.59x	13.47x	3.01x	13.14x	5.37x	3.29x
Capitalization / Revenue	4.34x	4.3x	4.36x	4.63x	4.43x	3.92x	3.89x	3.75x
EV / Revenue	4.62x	4.61x	4.68x	4.91x	4.73x	4.26x	4.15x	4.01x
EV / EBITDA	17x	17.9x	18.4x	18x	17.1x	15.6x	15.1x	14.4x
EV / EBIT	19.6x	20.7x	21.2x	20.6x	19.5x	18x	17.5x	16.7x
EV / FCF	22.6x	27.2x	27.9x	24.9x	27.3x	24.8x	23.6x	21.9x
FCF Yield	4.43%	3.67%	3.59%	4.01%	3.67%	4.03%	4.24%	4.56%
Dividend per Share ²	3.242	3.523	3.681	3.829	4.076	4.265	4.464	4.663
Rate of return	2.4%	2.45%	2.43%	2.32%	2.56%	2.92%	3.06%	3.19%
EPS ²	5.5	5.81	5.9	6.02	6.51	6.62	7.05	7.47
Distribution rate	58.9%	60.6%	62.4%	63.6%	62.6%	62.8%	63.3%	62.4%
Net sales ¹	76,118	80,187	82,006	84,039	84,284	87,032	89,137	92,355
EBITDA ¹	20,721	20,620	20,848	22,884	23,303	23,657	24,604	25,658
EBIT ¹	17,986	17,813	18,134	19,988	20,456	20,497	21,129	22,186
Net income ¹	14,306	14,742	14,653	14,879	15,974	16,046	16,894	17,857
Net Debt ¹	21,700	24,279	26,361	22,978	24,952	24,289	23,670	23,550
Reference price ²	134.93	143.79	151.74	164.92	159.32	146.10	146.10	146.10
Nbr of stocks (in thousands)	24,48,233	23,99,297	23,56,969	23,60,135	23,44,542	23,28,599	-	-
Announcement Date	30/07/21	29/07/22	28/07/23	30/07/24	29/07/25	29/07/26	-	-

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.($)
UNILEVER PLC	20.02x	2.89x	12.8x	3.29%	14TCr
COLGATE-PALMOLIVE COMPANY	25.16x	3.77x	15.85x	2.27%	7.42TCr
HINDUSTAN UNILEVER LIMITED	42.14x	6.77x	29.38x	2.19%	4.97TCr
KENVUE INC.	20.73x	2.9x	12.03x	4.3%	3.79TCr
ESTEE LAUDER	81.96x	2.43x	14.62x	1.66%	3.07TCr
BEIERSDORF	18.7x	1.36x	8.15x	1.26%	2.01TCr
ESSITY AB	16.19x	1.55x	8.85x	3.27%	1.96TCr
KAO CORPORATION	21.99x	1.58x	10.12x	2.35%	1.83TCr
GODREJ CONSUMER PRODUCTS LIMITED	45.29x	6.56x	31.33x	1.59%	1.14TCr
Average	32.46x	3.31x	15.91x	2.46%	4.5TCr
Weighted average by Cap.	28.98x	3.40x	15.44x	2.75%