EL Valuation Bremer

83 302 1580 2 37x 192x 196x 2 70x 281x 147x 262x 279x

Info iconThis preview shows page 1. Sign up to view the full content.

View Full Document Right Arrow Icon
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: 0) ( 5 ,883.0) ( 2 79.5) Gross Profit 6,547.8 9,939.0 663.2 Market Capit alizat ion 9,001.9 5 0,980.8 1,115.3 Net Income Net Income Margin % ( 42.5) 2 ,472.0 5 2.8 ( 0.40%) 14.47% 4.01% Net Income, 1 Yr Growt h % 1.69% ( 1.75%) Net Income, 5 Yr CAGR % P/Dilut ed EPS Before Ext ra P/Normalized EPS 7 .31% 2 .38% NM 2 1.0x 2 2.0x 31.0x 22.2x 20.2x Payout Rat io 5 1.66% - R&D Exp. - Ret urn on Asset s % 4.7% 19.1% 6.8% Ret urn on Capit al % 7 .6% 33.4% 8.9% Ret urn on Common Equit y % ( 3.0%) 108.3% 10.4% Ret urn on Equit y % ( 2.7%) 106.7% 10.4% Revenues Per Share T EV/EBIT DA 2 4.81 35.89 44.71 13.8x 12.5x 9.2x TEV/Forward EBITDA (Capital IQ ) - 9.8x - 19,873.0 15.4x 8.6x 12.1x 13.5x - T ot al Asset s 39,676.3 6,108.0 132,244.0 6,593.0 7 ,382.5 13,394.0 1,066.8 T ot al Debt T ot al Debt /Equit y % 3,195.9 5 ,230.0 339.2 2 59.1% 2 18.8% 65.6% 6,734.0 127.4% 5 ,287.0 2 1,063.0 1.04% 2 .89% 333.3 3,598.0 2 9,778.0 1,288.1 1.2% 49.7% 43.4% T ot al Equit y 2 8,134.65 138.0 64,035.0 2 ,747.5 T ot al Revenue Total Revenues, 1 Yr Grow th % 1,233.3 2 ,390.0 481.73 10,717.1 17,085.0 1,317.3 30,185.7 10,118.0 83,320.0 9,981.9 ( 5.09%) 2 .10% 8.11% 10.42% ( 1.81%) ( 0.36%) 5 .73% T ot al Revenues, 5 Yr CAGR % 5 .65% ( 1.45%) 1.12% 5 .96% 1.52% 4.38% 2 .64% The Estée Lauder Companies Inc. (NYSE:EL) > My The Estée Lauder Companies Inc. Quick Comp > Quick Comparable Analysis > Financial Data Details Template: Currency: As-Of Date: Domjen XOM RV Comps US Dollar Feb-13-2013 Company Comp Set Company Name LTM EBITDA LTM EBITDAR LTM Revenues Per Share Market Capitalization Latest 52 Week High Price Latest 52 Week Low Price Latest Day Close Price Latest 5 Year Beta Dividend Yield Latest TEV/EBITDA LTM - Latest Avon Products Inc. (NYSE:AVP) Colgate-Palmolive Co. (NYSE:CL) Elizabeth Arden, Inc. (NasdaqGS:RDEN) - 51.66% - 2.44 - 797.4 4 ,424.0 154.0 - 24.81 35.89 4 4.71 9,001.9 50,980.8 1,115.3 23.58 111.37 4 9.75 13.7 91.76 32.73 20.83 107.9 38.15 1.46 0.44 1.39 1.2% 2.3% - 13.8x...
View Full Document

This document was uploaded on 03/20/2014 for the course FINC 490 at Xavier.

Ask a homework question - tutors are online