Consumer Defensive / Household & Personal ProductsBSE
$571.30
+12.45 (+2.23%)
FCF base 3Y
n/d
n/d CAGR · yield n/d
FCF base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $1.1B · quality 76.0/100
Ranking barato/determinista: CAGR esperado 5Y + downside bear + calidad del modelo + balance + capital allocation + data gate. No entra en buy-candidate si la data es débil o el CAGR 5Y no compensa.
SA Score
65/100
B
Piotroski
6/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
16/100
SEC 0%
Sin guardar todavía.
Market Cap
$74.6B
P/E
40.3x
↑EV/EBITDA
30.0x
↑ROE
25.2%
↑Gross Margin
60.1%
↑Debt/Equity
0.02
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+6.7%
FCF CAGR
+19.8%
FCF margin
14.2%
FCF / Net income
0.86x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $11.53B · net income $1.90B · FCF $1.63B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $11.53B | $11.53B | $9.50B | $9.68B | $9.49B |
| Net Income | $1.90B | $1.90B | $1.25B | $1.55B | $1.39B |
| EBITDA | $2.48B | $2.48B | $1.63B | $2.00B | $1.78B |
| EPS | — | — | 9.03 | 10.89 | 9.47 |
| Gross Margin | 60.1% | 60.1% | 53.5% | 52.3% | 51.6% |
| Operating Margin | 17.8% | 17.8% | 12.3% | 15.0% | 14.0% |
| Net Margin | 16.5% | 16.5% | 13.2% | 16.1% | 14.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 |
| Current Ratio | 3.49 | 3.49 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.63B | $1.63B | $593.0M | $1.12B | $950.4M |
| Returns | |||||
| ROE | 25.2% | 25.2% | 16.7% | 18.7% | 17.6% |
| Valuation | |||||
| P/E | 40.26 | 40.26 | 18.15 | 21.17 | 16.21 |
| EV/EBITDA | 30.03 | 30.03 | 13.74 | 16.40 | 12.64 |
| P/B | 9.88 | 9.88 | 3.04 | 3.96 | 2.86 |
| Growth & Yield | |||||
| Revenue Growth | 21.4% | 21.4% | -1.9% | 2.0% | — |
| EPS Growth | — | — | -17.1% | 15.0% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
Qué te dice: cuánto EPS CAGR está descontando el precio si sales al múltiplo terminal indicado. Si el growth observado queda por debajo, el mercado está pidiendo una ejecución muy fina.
Total return
+229.5%
Start / end P/E
n/dx → n/dx
EPS bridge
9.03 → n/d
Residual
+229.5%
EPS/multiple decomposition requires positive EPS at both endpoints; residual absorbs price move not explained by dividends.
Simple additive decomposition: total return = EPS growth contribution + P/E multiple contribution + dividend contribution + explicit residual. The residual captures cross-terms, buybacks/share-count effects, FX, special dividends, data noise and methodology mismatch so the bridge always reconciles.