Add to comparison table
Insider Transactions
5Y price score: 1 
5Y return: +1.38%
The price score is a basic measure of the stock's performance against the S&P 500 Index over a five-year period.
A score of 100 indicates that the stock did as well as the S&P 500 Index.
A score below 100 means the stock underperformed the index, while a score above 100 means it outperformed the S&P 500.
DATE RANGE:
USD PER SHARE
- Stock price
- Sales
- Purchases
- Stock awards
Transaction History
Trade log
| Date | Action | Shares | Price | Share Value | Holding | Name | Title | Source |
|---|---|---|---|---|---|---|---|---|
| 15-sep.-26 | Award | 9,271 | 146.7 | 1,359,778 | 9,271 | Bharucha Freddy P. | officer: CEO - Beauty | link |
| 15-sep.-26 | Award | 12,336 | 146.7 | 1,809,321 | 12,336 | Purushothaman Balaji | officer: Chief Human Resources Officer | link |
| 15-sep.-26 | Award | 22,787 | 146.7 | 3,342,169 | 22,787 | Jejurikar Shailesh | director, officer: Chairman, President and CEO | link |
| 15-sep.-26 | Award | 14,476 | 146.7 | 2,123,195 | 14,476 | Santos de Azevedo Juliana Monteiro | officer: CEO - Grooming | link |
| 15-sep.-26 | Award | 3,519 | 146.7 | 516,132 | 3,519 | Aguilar Moses Victor Javier | officer: Chf Rsch, Dev & Innov Officer | link |
| 08-sep.-26 | Award | 52 | - | - | 5,247 | Portman Robert Jones | director | link |
| 08-sep.-26 | Award | 207 | - | - | 6,228 | McEvoy Ashley | director | link |
| 08-sep.-26 | Award | 258 | - | - | 17,904 | McCarthy Christine M | director | link |
| 08-sep.-26 | Award | 250 | - | - | 11,934 | Kempczinski Christopher J | director | link |
| 08-sep.-26 | Award | 327 | - | - | 37,530 | JIMENEZ JOSEPH | director | link |
137.6
52-week range
167.2
Your model inputs
Required return / cost of capital
%
FCFF terminal growth rate
%
Your fair value & Margin of safety
To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.
Forecast:
Set price notification
Valuation
Free Cash Flow Yield
FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per shareLearn more
4.5 %
Dividend Yield TTM
2.9 %
Market cap $
$ 347,869
Price / Earnings TTM
P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per shareLearn more
22.1
Price / Book TTM
6.5
PEG TTM
Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rateLearn more
13.1
Earnings growth and return
LTM
5YR
10YR
Total return (price & dividends)
(4.4) %
14.1 %
103 %
Free cash flow per share growth
23.8 %
9.6 %
54.1 %
Earnings per share growth
(14.9) %
20.4 %
79.4 %
Dividends
Previous dividend:1.0885 per share, Paid, Ex-div date Jul 24, 2026
Financials
all figures in USD Millions except per share data
Periods:
View:
Forecast:
Averages
based on historical growth rates (CAGR) and average margins for last 10 or max, available and up to 10 years.
Analysts
Average Revenue and Net Income forecast estimates from analysts who cover the stock.
Custom
you can edit default forecast based on averages or analysts consensus and use it to calculate fair value based on your assumptions.
ㅤ
Actual
10 year gagr
Estimated
Projected
Fiscal
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
Average (A)
2027
2028
2029
2030
2031
Terminal
FISCAL PERIOD END DATES
SHOW FORECAST VS ACTUAL
02FCF per share
4.3
3.4
4.2
4.7
5.5
6
5.3
5.6
6.7
5.7
6.6
4.4%
6.5
6.8
7.1
7.4
7.8
8.1
04Dividends payout, %
70.8%
47.2%
75%
192.4%
59.8%
57.8%
59.5%
61.4%
62.6%
61.8%
63.8%
(1)%
-
-
-
-
-
-
05Revenue
$ 65,299
$ 65,058
$ 66,832
$ 67,684
$ 70,950
$ 76,118
$ 80,187
$ 82,006
$ 84,039
$ 84,284
$ 87,032
2.9%
$ 89,569
$ 92,179
$ 94,866
$ 97,631
$ 100,477
$ 103,491
06ㅤ% Change
-
(0.4)%
2.7%
1.3%
4.8%
7.3%
5.4%
2.3%
2.5%
0.3%
3.3%
2.9%
2.9%
2.9%
2.9%
2.9%
2.9%
2.9%
07Net Income
10,508
15,326
9,750
3,897
13,027
14,306
14,742
14,653
14,879
15,974
16,046
4.3%
15,349
15,796
16,257
16,730
17,218
17,734
08ㅤ% Margin
16.1%
23.6%
14.6%
5.8%
18.4%
18.8%
18.4%
17.9%
17.7%
19%
18.4%
17.1% A
17.1%
17.1%
17.1%
17.1%
17.1%
17.1%
09CFO
15,435
12,753
14,867
15,242
17,403
18,371
16,723
16,848
19,846
17,818
20,322
2.8%
20,045
20,629
21,231
21,849
22,486
23,161
10ㅤ% Of revenue
23.6%
19.6%
22.3%
22.5%
24.5%
24.1%
20.9%
20.5%
23.6%
21.1%
23.4%
22.4% A
22.4%
22.4%
22.4%
22.4%
22.4%
22.4%
11CAPEX
(3,314)
(3,384)
(3,717)
(3,347)
(3,073)
(2,787)
(3,156)
(3,062)
(3,322)
(3,773)
(4,409)
2.9%
(4,537)
(4,668)
(4,803)
(4,942)
(5,086)
(5,233)
12ㅤ% Change
-
2.1%
9.8%
(10)%
(8.2)%
(9.3)%
13.2%
(3)%
8.5%
13.6%
16.9%
2.9% A
2.9%
2.9%
2.9%
2.9%
2.9%
2.9%
13FCFF
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
12,121
9,369
11,150
11,895
14,330
15,584
13,567
13,786
16,524
14,045
15,913
2.8%
15,508
15,961
16,427
16,907
17,401
17,928
14Total assets
127,136
120,406
118,310
115,095
120,700
119,307
117,208
120,829
122,370
125,231
126,521
(0.1)%
126,460
126,398
126,337
126,276
126,215
126,153
15ㅤ% Change
-
(5.3)%
(1.7)%
(2.7)%
4.9%
(1.2)%
(1.8)%
3.1%
1.3%
2.3%
1%
(0.1)%
(0.1)%
(0.1)%
(0.1)%
(0.1)%
(0.1)%
(0.1)%
16Total liabilities
69,153
64,628
65,427
67,516
73,822
72,653
70,354
73,764
71,812
72,947
72,210
0.4%
72,175
72,140
72,105
72,070
72,035
72,000
17ㅤ% Of assets
54.4%
53.7%
55.3%
58.7%
61.2%
60.9%
60%
61.1%
58.7%
58.3%
57.1%
57.1% A
57.1%
57.1%
57.1%
57.1%
57.1%
57.1%
18Shareholders Equity
57,983
55,778
52,883
47,579
46,878
46,654
46,854
47,065
50,558
52,284
54,311
(0.7)%
54,285
54,258
54,232
54,206
54,180
54,153
19Net Debt
23,541
26,074
28,824
25,862
19,430
22,550
25,079
27,178
23,887
25,907
25,084
0.6%
-
-
-
-
-
-
20Shares Outstanding
Diluted Weighted-average Shares OutstandingLearn more
2,844,400
2,740,400
2,656,700
2,539,500
2,625,800
2,601,000
2,539,100
2,483,900
2,471,900
2,454,400
2,422,500
(1.6)%
2,383,917
2,345,948
2,308,584
2,271,815
2,235,632
2,200,025
21ㅤ% Change
-
(3.7)%
(3.1)%
(4.4)%
3.4%
(0.9)%
(2.4)%
(2.2)%
(0.5)%
(0.7)%
(1.3)%
(1.6)%
(1.6)%
(1.6)%
(1.6)%
(1.6)%
(1.6)%
(1.6)%
22ROA
8.3%
12.7%
8.2%
3.4%
10.8%
12%
12.6%
12.1%
12.2%
12.8%
12.7%
-
12.1%
12.5%
12.9%
13.3%
13.6%
14.1%
23ROE
18.1%
27.5%
18.4%
8.2%
27.8%
30.7%
31.5%
31.1%
29.4%
30.6%
29.5%
-
28.3%
29.1%
30%
30.9%
31.8%
32.8%
24Interest coverage
23.2
29.6
26.4
10.8
33.8
35.8
40.6
24
20
22.5
22.5
-
-
-
-
-
-
-
25Dividend Yield
3.2%
3.2%
3.7%
2.7%
2.6%
2.4%
2.5%
2.5%
2.4%
2.5%
2.9%
-
-
-
-
-
-
-
26P/E Ratio
22.3
15
20.8
76.2
23.3
23.7
24
25
26.3
23.9
21.7
-
-
-
-
-
-
-
27Stock price range
68-85
82-92
71-94
78-112
98-127
120-144
132-164
124-157
143-169
158-180
138-167
-
-
-
-
-
-
-
28Market Cap
End of Period Market CapLearn more
234,135
226,424
197,437
276,623
303,633
339,246
353,292
359,351
384,036
391,035
355,235
4.3%
196,155
218,256
242,567
269,309
298,726
-
29FCF Yield
5.2%
4.1%
5.7%
4.3%
4.7%
4.6%
3.8%
3.8%
4.3%
3.6%
4.5%
(1.4)%
7.9%
7.3%
6.8%
6.3%
5.8%
-
30Average stock price
76.4
86.8
82.7
95.1
112.4
132.2
148.3
140.2
155.8
168.7
152.6
7.2%
82.3
93
105.1
118.5
133.6
-
31 CEO
JM
Mr. Jon R. Moeller
SJ
Shailesh G. Jejurikar