Consumer Defensive / Household & Personal ProductsNSE
$199.99
+0.60 (+0.30%)
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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $2.9B · quality 80.0/100
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
41/100
C
Piotroski
4/9
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
$73.4B
P/E
21.5x
↑EV/EBITDA
13.3x
↑ROE
18.1%
↑Gross Margin
49.5%
↑Debt/Equity
0.03
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+9.0%
FCF CAGR
+12.8%
FCF margin
8.9%
FCF / Net income
0.68x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $28.45B · net income $3.70B · FCF $2.53B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $28.45B | $28.45B | $27.55B | $24.84B | $21.95B |
| Net Income | $3.70B | $3.70B | $3.69B | $2.40B | $1.62B |
| EBITDA | $5.51B | $5.51B | $5.34B | $3.62B | $2.67B |
| EPS | 10.09 | 10.09 | 10.06 | 6.53 | 4.41 |
| Gross Margin | 49.5% | 49.5% | 48.6% | 41.8% | 41.1% |
| Operating Margin | 15.7% | 15.7% | 15.7% | 10.8% | 8.8% |
| Net Margin | 13.0% | 13.0% | 13.4% | 9.7% | 7.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.03 | 0.03 | 0.03 | 0.03 | 0.12 |
| Current Ratio | 2.68 | 2.68 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $2.53B | $2.53B | $4.21B | $2.93B | $1.77B |
| Returns | |||||
| ROE | 18.1% | 18.1% | 20.4% | 15.5% | 11.2% |
| Valuation | |||||
| P/E | 21.48 | 21.48 | 44.17 | 29.95 | 34.85 |
| EV/EBITDA | 13.31 | 13.31 | 30.52 | 19.66 | 21.51 |
| P/B | 3.58 | 3.58 | 9.02 | 4.64 | 3.91 |
| Growth & Yield | |||||
| Revenue Growth | 3.3% | 3.3% | 10.9% | 13.2% | — |
| EPS Growth | 0.3% | 0.3% | 54.1% | 48.1% | — |
| Dividend Yield | 1.8% | 1.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
20.7%
EPS terminal req.
$17.75
Spread vs growth
-20.4%
5Y implied EPS CAGR
16.3%
EPS terminal req.
$21.47
Spread vs growth
-16.0%
10Y implied EPS CAGR
13.1%
EPS terminal req.
$34.58
Spread vs growth
-12.8%
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
-40.3%
Start / end P/E
34.3x → 19.8x
EPS bridge
10.06 → 10.09
Residual
-0.1%
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.