CHURCH & DWIGHT CO., INC. |
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 105.3 USD | -0.74% |
|
-1.18% | +11.72% |
| May. 03 | Goldman Sachs Adjusts Price Target on Church & Dwight to $116 From $110 | MT |
| May. 03 | Jefferies Adjusts Price Target on Church & Dwight to $108 From $100 | MT |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 17,262 | 21,672 | 25,025 | 19,658 | 23,298 | 25,946 | - | - |
| Enterprise Value (EV) 1 | 19,169 | 23,653 | 27,348 | 22,061 | 25,359 | 27,668 | 27,200 | 26,854 |
| P/E ratio | 28.8 x | 28 x | 30.9 x | 48 x | 31 x | 31 x | 28.3 x | 26.6 x |
| Yield | 1.29% | 1.1% | 0.99% | 1.3% | 1.15% | 1.06% | 1.12% | 1.17% |
| Capitalization / Revenue | 3.96 x | 4.43 x | 4.82 x | 3.66 x | 3.97 x | 4.23 x | 4.07 x | 3.92 x |
| EV / Revenue | 4.4 x | 4.83 x | 5.27 x | 4.1 x | 4.32 x | 4.52 x | 4.27 x | 4.06 x |
| EV / EBITDA | 18.7 x | 21.1 x | 22.8 x | 17.9 x | 19.7 x | 19.6 x | 18.2 x | 17.2 x |
| EV / FCF | 24.2 x | 26.5 x | 31.3 x | 31.2 x | 31.4 x | 32.2 x | 26.2 x | 24 x |
| FCF Yield | 4.13% | 3.77% | 3.2% | 3.2% | 3.18% | 3.1% | 3.82% | 4.16% |
| Price to Book | 6.49 x | 7.13 x | 7.76 x | 5.61 x | - | 6.09 x | 5.54 x | 5.2 x |
| Nbr of stocks (in thousands) | 245,402 | 248,450 | 244,148 | 243,868 | 246,382 | 244,523 | - | - |
| Reference price 2 | 70.34 | 87.23 | 102.5 | 80.61 | 94.56 | 106.1 | 106.1 | 106.1 |
| Announcement Date | 1/31/20 | 1/29/21 | 1/28/22 | 2/3/23 | 2/2/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 4,358 | 4,896 | 5,190 | 5,376 | 5,868 | 6,128 | 6,373 | 6,612 |
| EBITDA 1 | 1,027 | 1,123 | 1,200 | 1,234 | 1,290 | 1,412 | 1,498 | 1,565 |
| EBIT 1 | 850.5 | 933 | 981.1 | 597.8 | 1,057 | 1,178 | 1,262 | 1,338 |
| Operating Margin | 19.52% | 19.06% | 18.9% | 11.12% | 18.02% | 19.22% | 19.8% | 20.24% |
| Earnings before Tax (EBT) 1 | 773.7 | 973.8 | 1,032 | 523.3 | 967.4 | 1,096 | 1,203 | 1,271 |
| Net income 1 | 615.9 | 785.9 | 827.5 | 413.9 | 755.6 | 842.6 | 919.6 | 967 |
| Net margin | 14.13% | 16.05% | 15.94% | 7.7% | 12.88% | 13.75% | 14.43% | 14.62% |
| EPS 2 | 2.440 | 3.120 | 3.320 | 1.680 | 3.050 | 3.422 | 3.748 | 3.992 |
| Free Cash Flow 1 | 790.8 | 891.4 | 875 | 706.4 | 807.1 | 859 | 1,038 | 1,118 |
| FCF margin | 18.15% | 18.21% | 16.86% | 13.14% | 13.75% | 14.02% | 16.28% | 16.91% |
| FCF Conversion (EBITDA) | 77.01% | 79.4% | 72.9% | 57.25% | 62.57% | 60.83% | 69.29% | 71.44% |
| FCF Conversion (Net income) | 128.4% | 113.42% | 105.74% | 170.67% | 106.82% | 101.96% | 112.85% | 115.62% |
| Dividend per Share 2 | 0.9100 | 0.9600 | 1.010 | 1.050 | 1.090 | 1.127 | 1.187 | 1.245 |
| Announcement Date | 1/31/20 | 1/29/21 | 1/28/22 | 2/3/23 | 2/2/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,369 | 1,297 | 1,325 | 1,317 | 1,436 | 1,430 | 1,454 | 1,456 | 1,528 | 1,503 | 1,511 | 1,522 | 1,596 | 1,562 | 1,568 |
| EBITDA 1 | 230.6 | 334.4 | 315.2 | 307.2 | 277 | 346.8 | 356.6 | 319.3 | 281.7 | 369.9 | 350.3 | 349.7 | 343.7 | 388.2 | 375.9 |
| EBIT 1 | 176.4 | 280.7 | 261.6 | 253.9 | -198.4 | 299.2 | 300.9 | 263.1 | 216.1 | 312.3 | 291.9 | 291.9 | 283.5 | 332.3 | 318.9 |
| Operating Margin | 12.89% | 21.64% | 19.74% | 19.27% | -13.82% | 20.93% | 20.69% | 18.07% | 14.14% | 20.77% | 19.32% | 19.18% | 17.76% | 21.28% | 20.34% |
| Earnings before Tax (EBT) 1 | 164.1 | 266.2 | 246.5 | 234.5 | -223.9 | 268.8 | 269.4 | 234 | 195.2 | 284.1 | 271.8 | 271 | 267.3 | 308.7 | 293.4 |
| Net income 1 | 158.1 | 204.4 | 187.1 | 187.1 | -164.7 | 203.2 | 221.2 | 177.5 | 153.7 | 227.7 | 207.2 | 207.1 | 202.7 | 242.9 | 225.9 |
| Net margin | 11.55% | 15.76% | 14.12% | 14.2% | -11.47% | 14.21% | 15.21% | 12.19% | 10.06% | 15.15% | 13.71% | 13.61% | 12.7% | 15.56% | 14.41% |
| EPS 2 | 0.6400 | 0.8300 | 0.7600 | 0.7600 | -0.6800 | 0.8200 | 0.8900 | 0.7100 | 0.6200 | 0.9300 | 0.8403 | 0.8409 | 0.8227 | 0.9721 | 0.9244 |
| Dividend per Share 2 | 0.2500 | 0.2625 | 0.2600 | 0.2600 | 0.2600 | 0.2700 | 0.2700 | 0.2700 | 0.2700 | - | 0.2817 | 0.2817 | 0.2818 | 0.2941 | 0.2964 |
| Announcement Date | 1/28/22 | 4/28/22 | 7/29/22 | 10/28/22 | 2/3/23 | 4/27/23 | 7/28/23 | 11/3/23 | 2/2/24 | 5/2/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 1,907 | 1,981 | 2,322 | 2,403 | 2,062 | 1,722 | 1,253 | 908 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 1.857 x | 1.764 x | 1.935 x | 1.948 x | 1.598 x | 1.219 x | 0.8368 x | 0.58 x |
| Free Cash Flow 1 | 791 | 891 | 875 | 706 | 807 | 859 | 1,038 | 1,118 |
| ROE (net income / shareholders' equity) | 24.1% | 25.1% | 24% | 21.8% | 20.6% | 20.8% | 20.7% | 21.1% |
| ROA (Net income/ Total Assets) | 9.68% | 10.1% | 10.7% | 8.95% | 8.93% | 9.49% | 9.66% | 10.1% |
| Assets 1 | 6,363 | 7,747 | 7,705 | 4,623 | 8,457 | 8,881 | 9,517 | 9,564 |
| Book Value Per Share 2 | 10.80 | 12.20 | 13.20 | 14.40 | - | 17.40 | 19.20 | 20.40 |
| Cash Flow per Share 2 | 3.430 | 3.930 | 3.980 | 3.590 | 4.160 | 4.260 | 4.850 | 5.180 |
| Capex 1 | 73.7 | 98.9 | 119 | 179 | 224 | 182 | 130 | 132 |
| Capex / Sales | 1.69% | 2.02% | 2.29% | 3.33% | 3.81% | 2.96% | 2.04% | 1.99% |
| Announcement Date | 1/31/20 | 1/29/21 | 1/28/22 | 2/3/23 | 2/2/24 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
B+
Sell
Buy
Mean consensus
HOLD
Number of Analysts
22
Last Close Price
106.1
USD
Average target price
105.6
USD
Spread / Average Target
-0.50%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +12.21% | 25.95B | |
| -17.42% | 39.57B | |
| -26.35% | 6.18B | |
| +6.07% | 5.98B | |
| -3.79% | 3.12B | |
| +7.64% | 2.55B | |
| -13.43% | 1.86B | |
| +26.15% | 948M | |
| -3.28% | 642M | |
| -22.22% | 477M |
- Stock Market
- Equities
- CHD Stock
- Financials Church & Dwight Co., Inc.