…
L'Oréal S.A., through its subsidiaries, manufactures and sells cosmetic products for women and men worldwide. The company operates through four divisions: Consumer Products, L'oréal Luxe, Professional Products, and Active Cosmetics. It offers shampoos, hair care products, shower gels, skincare products, cleansers, hair colorants, deodorants, sun care products, make-up, perfumes, etc. The company provides its products under the L'Oréal Paris, Garnier, Maybelline New York, NYX Professional Makeup, Stylenanda, Essie, Dark & Lovely, Mixa, Magic Mask, Niley, Lancôme, Yves Saint Laurent, Armani, Kiehl's Since 1851, Halena Rubinstein, Biotherm, Shu Uemura, IT Cosmetics, Ralph Lauren Fragrance, Urban Decay, Mugler, Valentino, Viktor&Rolf, Azzaro, Prada, Cacharel, Maison Margela Fragrance, Diesel, Yue Sai, Atelier Colonge, Carita, Takami, L'Oréal Professionnel Paris, Kérastase, Redken, Matrix, Pureology, Pulp Riot, La Roche-Posay, Vichy, CeraVe, SkinCeuticals, Decléor, and Skinbetter Science brands. It sells its products through distribution channels, such as hair salons, local stores, e-commerce, travel retail, mass market retail, department store perfumeries, pharmacies, drug stores, medi-spas, and branded retail. L'Oréal S.A. was founded in 1909 and is headquartered in Clichy, France.
Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website
A unique technical analysis driven score developed by Kalkine showing momentum in stock prices based on select technical indicators identified.
L'Oréal S.A. is a global cosmetics company selling makeup, skincare, haircare and fragrance across mass, premium and luxury brands via retail, salons and e-commerce. Long-term growth may be supported by skincare demand, premiumisation, expansion in emerging markets, direct-to-consumer and digital sales and continued R&D-driven product innovation. Investors may find the company attractive for its diversified brand portfolio, scale advantages and historically resilient cash flows.
Key risks include intensifying competition from indie and fast-fashion brands, shifting consumer preferences, regulatory and ingredient restrictions, currency and input-cost volatility, and execution risk on acquisitions.
Note: The summary and risk score provided above is created by AI and should not be construed as a recommendation of Kalkine.
| Breakdown | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
| Income before tax | 7610.60M | 6046.90M | 4776.50M | 5411.40M | 5183.70M |
| Minority interest | -6.00M | -5.10M | 5.80M | 6.70M | 5.20M |
| Net income | 5706.60M | 4597.10M | 3563.40M | 3750.00M | 3895.40M |
| Selling general administrative | 7028.80M | 6074.20M | 5638.50M | 6068.30M | 5624.70M |
| Selling and marketing expenses | 19087.80M | 16665.20M | 14286.40M | 15276.10M | 13769.40M |
| Gross profit | 27683.20M | 23854.30M | 20459.80M | 21808.90M | 19605.80M |
| Reconciled depreciation | 1536.10M | 1781.00M | 2028.10M | 1958.30M | 1109.30M |
| Ebit | 7906.50M | 6507.00M | 5363.80M | 5810.00M | 5308.80M |
| Ebitda | 9442.60M | 8288.00M | 7391.90M | 7768.30M | 6418.10M |
| Depreciation and amortization | 1536.10M | 1781.00M | 2028.10M | 1958.30M | 1109.30M |
| Non operating income net other | - | - | - | - | 0.00M |
| Operating income | 7456.90M | 6160.30M | 5209.00M | 5547.50M | 4922.00M |
| Other operating expenses | 30803.80M | 26127.20M | 22853.10M | 24326.10M | 22015.40M |
| Interest expense | 76.90M | 48.10M | 92.50M | 87.70M | 42.70M |
| Tax provision | 1899.40M | 1445.40M | 1209.80M | 1657.20M | 1284.30M |
| Interest income | 69.80M | 18.50M | 19.80M | 28.70M | 47.90M |
| Net interest income | -72.90M | -59.70M | -95.90M | -62.70M | -1.90M |
| Extraordinary items | - | - | - | - | 0.00M |
| Non recurring | - | - | - | - | 0.00M |
| Other items | - | - | - | - | 0.00M |
| Income tax expense | 1899.40M | 1445.40M | 1209.80M | 1657.20M | 1284.30M |
| Total revenue | 38260.60M | 32287.60M | 27992.10M | 29873.60M | 26937.40M |
| Total operating expenses | 20226.40M | 17693.90M | 15320.80M | 16261.40M | 14683.80M |
| Cost of revenue | 10577.40M | 8433.30M | 7532.30M | 8064.70M | 7331.60M |
| Total other income expense net | 153.70M | -113.40M | -432.50M | -136.10M | 261.70M |
| Discontinued operations | - | - | - | - | 0.00M |
| Net income from continuing ops | 5712.60M | 4602.20M | 3567.60M | 3755.20M | 3899.50M |
| Net income applicable to common shares | 5706.60M | 4597.10M | 3563.40M | 3750.00M | 3895.40M |
| Preferred stock and other adjustments | - | - | - | - | 0.00M |
| Breakdown | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
| Total assets | 46844.20M | 43013.40M | 43606.90M | 43809.80M | 38457.50M |
| Intangible assets | 3640.10M | 3462.70M | 3356.30M | 3163.70M | 3087.30M |
| Other current assets | 690.20M | 754.00M | 451.80M | 420.50M | 354.00M |
| Total liab | 19657.70M | 19420.80M | 14608.10M | 14383.80M | 11523.90M |
| Total stockholder equity | 27178.50M | 23585.70M | 28993.00M | 29419.30M | 26928.40M |
| Deferred long term liab | - | - | - | - | 0.00M |
| Other current liab | 391.50M | 399.00M | 424.30M | 235.30M | 243.90M |
| Common stock | 107.00M | 111.50M | 112.00M | 111.60M | 112.10M |
| Capital stock | 107.00M | 111.50M | 112.00M | 111.60M | 112.10M |
| Retained earnings | 5706.60M | 4597.10M | 3563.40M | 3750.00M | 3895.40M |
| Other liab | 1707.00M | 1579.40M | 2174.80M | 1877.70M | 1398.80M |
| Good will | 11717.70M | 11074.50M | 10514.20M | 9585.60M | 9597.10M |
| Other assets | 0.10M | 831.60M | 925.00M | 906.30M | 675.70M |
| Cash | 2617.70M | 2713.80M | 6405.90M | 5286.00M | 3992.00M |
| Total current liabilities | 13719.60M | 16583.20M | 11130.10M | 10868.50M | 10111.60M |
| Current deferred revenue | 5562.80M | 5073.90M | 4698.10M | 4725.70M | 4089.90M |
| Net debt | 3033.10M | 3586.60M | -3859.40M | -2399.30M | -2750.70M |
| Short term debt | 1419.70M | 5042.20M | 1243.20M | 1249.10M | 1227.80M |
| Short long term debt | 1012.70M | 4619.40M | 856.40M | 841.20M | 1225.40M |
| Short long term debt total | 5650.80M | 6300.40M | 2546.50M | 2886.70M | 1241.30M |
| Other stockholder equity | 21364.90M | 18877.10M | 25317.60M | 25557.70M | 22920.90M |
| Property plant equipment | 4964.40M | 4773.80M | 4750.50M | 5536.60M | 3624.60M |
| Total current assets | 14049.60M | 12075.80M | 14560.10M | 13916.50M | 12466.30M |
| Long term investments | - | - | - | 10830.00M | 9006.50M |
| Net tangible assets | 11820.70M | 9048.40M | 15122.50M | 16669.90M | 14244.00M |
| Short term investments | 23.10M | 4.80M | 6.70M | 23.30M | 23.10M |
| Net receivables | 6639.20M | 5436.30M | 5019.90M | 5265.90M | 5275.30M |
| Long term debt | 3017.60M | 10.70M | 8.50M | 9.60M | 9.90M |
| Inventory | 4079.40M | 3166.90M | 2675.80M | 2920.80M | 2821.90M |
| Accounts payable | 6345.60M | 6068.10M | 4764.50M | 4658.40M | 4550.00M |
| Total permanent equity | - | - | - | - | 0.00M |
| Noncontrolling interest in consolidated entity | - | - | - | - | 0.00M |
| Temporary equity redeemable noncontrolling interests | - | - | - | - | 0.00M |
| Accumulated other comprehensive income | - | - | - | - | 0.00M |
| Additional paid in capital | - | - | - | - | 0.00M |
| Common stock total equity | - | - | - | - | 0.00M |
| Preferred stock total equity | - | - | - | - | 0.00M |
| Retained earnings total equity | - | - | - | - | 0.00M |
| Treasury stock | - | - | - | - | 0.00M |
| Accumulated amortization | - | - | - | - | 0.00M |
| Non currrent assets other | 562.00M | 140.10M | 121.80M | 152.20M | 126.20M |
| Deferred long term asset charges | - | - | - | - | 0.00M |
| Non current assets total | 32794.50M | 30937.60M | 29046.80M | 29893.30M | 25991.20M |
| Capital lease obligations | 1620.50M | 1670.30M | 1681.60M | 2035.90M | 6.00M |
| Long term debt total | - | - | - | - | 0.00M |
| Breakdown | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
| Investments | -2223.80M | -117.30M | -66.50M | -65.90M | 61.00M |
| Change to liabilities | 247.90M | 1086.80M | 345.30M | 110.70M | 392.90M |
| Total cashflows from investing activities | -2223.80M | -1633.70M | -2639.10M | -1289.60M | -2016.00M |
| Net borrowings | -990.80M | 3543.00M | -530.20M | -781.30M | 58.00M |
| Total cash from financing activities | -4079.90M | -8864.20M | -2591.10M | -3689.60M | -2367.50M |
| Change to operating activities | 323.80M | -218.40M | -33.30M | 463.20M | 96.80M |
| Net income | 5706.60M | 4597.10M | 3563.40M | 3750.00M | 3895.40M |
| Change in cash | -96.10M | -3692.10M | 1119.90M | 1294.00M | 945.40M |
| Begin period cash flow | 2713.80M | 6405.90M | 5286.00M | 3992.00M | 3046.60M |
| End period cash flow | 2617.70M | 2713.80M | 6405.90M | 5286.00M | 3992.00M |
| Total cash from operating activities | 6278.30M | 6728.40M | 6453.30M | 6262.80M | 5291.90M |
| Issuance of capital stock | 103.20M | 5.80M | 129.70M | 60.00M | 135.30M |
| Depreciation | 1536.10M | 1781.00M | 2028.10M | 1958.30M | 1109.30M |
| Other cashflows from investing activities | -0.10M | -0.10M | -0.10M | -0.10M | 0.00M |
| Dividends paid | -2689.90M | -2352.10M | -2190.60M | -2221.10M | 2061.40M |
| Change to inventory | -865.40M | -373.30M | 101.90M | -53.80M | -292.80M |
| Change to account receivables | -717.60M | -407.10M | 315.30M | -59.60M | -83.10M |
| Sale purchase of stock | -502.30M | -10060.90M | 0.00M | -747.30M | -499.40M |
| Other cashflows from financing activities | -0.10M | 3543.00M | -526.60M | -780.60M | 62.30M |
| Change to netincome | 147.80M | 667.20M | 607.50M | 490.70M | 187.40M |
| Capital expenditures | 1343.20M | 1075.20M | 972.40M | 1231.00M | 1416.10M |
| Change receivables | - | - | - | - | 0.00M |
| Cash flows other operating | - | - | - | - | 0.00M |
| Exchange rate changes | - | - | - | - | 0.00M |
| Cash and cash equivalents changes | - | - | - | - | 0.00M |
| Change in working capital | -1011.30M | 87.90M | 729.20M | 460.50M | 113.80M |
| Stock based compensation | 169.00M | 155.20M | 129.70M | 144.40M | 126.40M |
| Other non cash items | -38.70M | 16.50M | 5.80M | 1.90M | 2.70M |
| Free cash flow | 4935.10M | 5653.20M | 5480.90M | 5031.80M | 3875.80M |
Sector: Consumer Defensive Industry: Household & Personal Products
|
Stock Name
|
Change
(USD) |
Price
(USD) |
Trailing
PE (x) |
Forward
PE (x) |
Price Sales
TTM (x) |
Price to Book Value (x)
|
Enterprise Value
to Revenue (x) |
Enterprise Value
to EBITDA (x) |
|---|---|---|---|---|---|---|---|---|
| LRLCF L'Oréal S.A |
24.40 5.13% |
500.00 | 41.14 | 34.25 | 6.52 | 8.59 | 6.67 | 27.76 |
| PG Procter & Gamble Company |
5.26 3.25% |
167.32 | 23.58 | 22.62 | 4.07 | 7.24 | 4.40 | 16.08 |
| LRLCY L’Oreal Co ADR |
3.71 3.84% |
100.26 | 32.44 | 25.64 | 5.16 | 6.03 | 4.79 | 19.51 |
| UL Unilever PLC ADR |
2.11 3.26% |
66.92 | 21.53 | 16.39 | 2.66 | 7.29 | 2.77 | 12.45 |
| UNLYF Unilever PLC |
- -% |
65.17 | 21.64 | 16.50 | 2.62 | 7.33 | 2.77 | 12.45 |
L'Oréal S.A., through its subsidiaries, manufactures and sells cosmetic products for women and men worldwide. The company operates through four divisions: Consumer Products, L'oréal Luxe, Professional Products, and Active Cosmetics. It offers shampoos, hair care products, shower gels, skincare products, cleansers, hair colorants, deodorants, sun care products, make-up, perfumes, etc. The company provides its products under the L'Oréal Paris, Garnier, Maybelline New York, NYX Professional Makeup, Stylenanda, Essie, Dark & Lovely, Mixa, Magic Mask, Niley, Lancôme, Yves Saint Laurent, Armani, Kiehl's Since 1851, Halena Rubinstein, Biotherm, Shu Uemura, IT Cosmetics, Ralph Lauren Fragrance, Urban Decay, Mugler, Valentino, Viktor&Rolf, Azzaro, Prada, Cacharel, Maison Margela Fragrance, Diesel, Yue Sai, Atelier Colonge, Carita, Takami, L'Oréal Professionnel Paris, Kérastase, Redken, Matrix, Pureology, Pulp Riot, La Roche-Posay, Vichy, CeraVe, SkinCeuticals, Decléor, and Skinbetter Science brands. It sells its products through distribution channels, such as hair salons, local stores, e-commerce, travel retail, mass market retail, department store perfumeries, pharmacies, drug stores, medi-spas, and branded retail. L'Oréal S.A. was founded in 1909 and is headquartered in Clichy, France.
| Name | Title | Year Born |
|---|---|---|
| Mr. Nicolas Hieronimus | CEO & Director | 1964 |
| Mr. Christophe Babule | Exec. VP & CFO | 1965 |
| Mr. Antoine Vanlaeys | Chief Operations Officer | 1969 |
| Ms. Françoise Lauvin | Head of Investor Relations | NA |
| Ms. Asmita Dubey | Chief Digital & Marketing Officer | 1975 |
| Mr. Jean-Claude Le Grand | Chief Human Relations Officer | 1965 |
| Mr. Frédéric Rozé | Chief Global Growth Officer | 1961 |
| Mr. Vismay Sharma | Pres of South Asia Pacific, Middle East, North Africa Zones | 1972 |
| Mr. Jacques Challes | Chief Innovation Officer | 1960 |
| Emmanuel Goulin | Managing Director of Fragrance France | NA |
Disclaimer - (*)This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.