Финансовые показатели, мультипликаторы открытых компаний-аналогов и исследуемой компании
| Компания
| Beta (β)
| P, долл
| EPS,
долл
| P/E
| g, %
| Payout ratio, %
| ROE, %
| BVPS, долл
| P/BV
| SPS,
долл
| P/S
| E/S, %
|
| Alberto Culver
| 0.85
|
| 2.10
| 14.3
| 0.11
|
| 14.0
| 15.10
| 1.99
| 54.85
| 0.55
| 3.8
|
| Avon Products
| 1.30
|
| 4.75
| 15.2
| 12.5
|
| 137.0
| 3.55
| 20.28
| 76.90
| 0.94
| 6.2
|
| BIC Corporation
| 0.65
|
| 2.70
| 14.8
| 10.5
|
| 19.5
| 13.80
| 2.90
| 23.75
| 1.68
| 11.4
|
| Carter-Wallace
| 1.20
|
| 0.80
| 15.0
| 7.5
|
| 10.5
| 8.25
| 1.45
| 14.95
| 0.80
| 5.4
|
| Gillette
| 1.25
|
| 2.15
| 22.8
| 17.0
|
| 29.0
| 7.15
| 6.85
| 16.85
| 2.91
| 12.8
|
| Helene of Troy
| 0.95
|
| 2.25
| 8.0
| 13.0
|
| 13.0
| 17.80
| 1.01
| 28.50
| 0.63
| 7.9
|
| Helene Curtis
| 0.85
|
| 2.30
| 13.0
| 8.5
|
| 8.5
| 25.85
| 1.16
| 138.90
| 0.22
| 1.7
|
| Tambrands
| 1.90
|
| 2.75
| 16.0
| 15.0
|
| 76.9
| 3.55
| 12.39
| 19.60
| 2.24
| 14.0
|
| Jean Phillipe Fragnances
| 1.90
|
| 2.70
| 15.7
| 20.0
|
| 16.3
| 4.35
| 2.53
| 7.33
| 1.50
| 9.5
|
| Среднее
| 1.11
| х
| х
| 15.0
| 12.8
|
| 36.1
| х
| 5.62
| х
| 1.27
| 8.1
|
| Estee Lauder
| 1.11
| | 0.90
| | 25.0
|
| 28.7
| 3.13
| | 25.30
| | 3.6
|