Company financials

Estée Lauder Companies (The)

Consumer Staples Personal Care Products New York City, New York Last filing Aug 19, 2026 · FY2026

                    Revenue
                    FY2026
                
$15.0B
                    3y CAGR -1.8%
                    
                    P33
                    
                    +5.0%
                    
                    Net income
                    FY2026
                
$182.0M
                    Net margin +1.2%
                    
                    P33
                    
                    +116.1%
                    
                    Total assets
                    FY2026
                
$19.8B
                    ROA +0.9%
                    
                    P27
                    
                    -0.7%
                    
                    Operating cash flow
                    FY2026
                
$1.8B
                    FCF margin +8.7%
                    
                    P64
                    
                    +39.4%

18 yrs · FY2009–FY2026 8 filed · 1 derived · 0 blank

1Y 3Y 5Y 10Y

Dollars % of revenue % of assets YoY % CAGR

Each cell as a share of that year’s revenue.

Balance Sheet

Assets, liabilities, and equity

26 accounts · 10 years

Total assets $19.8B

Total liabilities ~$16.0B

Shareholders equity $3.8B

Account	2026	2025	2024	2023	2022	2021	2020	2019	2018	2017
Assets
Cash and Cash Equivalents	23.2%	20.4%	21.8%	25.3%	22.3%	30.6%	35.1%	20.1%	15.9%	9.6%
Accounts Receivable	10.1%	10.7%	11.1%	9.1%	9.2%	10.5%	8.4%	12.3%	10.9%	11.8%
Inventory	13.3%	14.5%	13.9%	18.7%	16.5%	15.4%	14.4%	13.5%	11.8%	12.5%
Prepaid Expenses	4.0%	3.8%	4.0%	4.3%	4.5%	3.7%	4.3%	2.6%	2.5%	3.0%
Total Current Assets	50.6%	49.3%	50.8%	57.4%	52.4%	60.2%	62.2%	48.5%	45.1%	42.0%
Property,Plant and Equipment	18.6%	22.1%	20.1%	20.0%	14.9%	14.1%	14.4%	13.9%	13.3%	14.1%
Operating Lease Assets	11.6%	13.6%	11.7%	11.3%	11.0%	13.5%	16.0%	17.5%	—	—
Goodwill	14.0%	14.9%	13.7%	15.6%	14.2%	16.1%	9.8%	12.6%	14.1%	16.2%
Intangible Assets	23.8%	26.2%	33.2%	35.2%	19.3%	25.3%	16.4%	8.1%	9.3%	11.2%
Other Noncurrent Assets	12.8%	12.6%	9.4%	7.6%	6.0%	6.3%	5.7%	5.4%	3.9%	5.6%
Total Assets	131.3%	138.9%	138.9%	147.2%	117.9%	135.5%	124.4%	88.5%	91.8%	97.8%
Liabilities
Accounts Payable	10.5%	10.4%	9.2%	10.5%	10.3%	10.4%	8.2%	10.0%	8.6%	7.1%
Accrued Liabilities	24.9%	24.6%	21.8%	20.2%	18.9%	19.7%	16.8%	17.5%	14.2%	15.2%
Current Portion of Long Term Debt	3.3%	0.0%	3.2%	6.3%	1.5%	0.2%	8.5%	3.5%	1.3%	1.6%
Operating Lease Liabilities	2.7%	2.8%	2.3%	2.2%	2.1%	2.3%	2.6%	—	—	—
Total Current Liabilities	41.4%	37.9%	36.5%	39.2%	32.8%	32.7%	36.2%	31.0%	24.2%	23.9%
Long Term Debt	45.2%	51.1%	46.6%	44.7%	29.0%	34.1%	34.4%	19.5%	24.6%	28.6%
Operating Lease Liabilities Noncurrent	10.2%	12.2%	10.9%	10.7%	10.5%	13.3%	15.9%	—	—	—
Other Noncurrent Liabilities	9.2%	10.7%	10.8%	12.2%	9.3%	12.6%	10.1%	8.4%	8.7%	8.1%
Equity
Common Stock	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.1%
Additional Paid In Capital	49.0%	48.9%	42.8%	38.7%	32.7%	32.9%	33.5%	29.6%	29.0%	30.1%
Retained Earnings	75.4%	81.5%	86.0%	87.9%	78.4%	75.5%	70.9%	67.2%	66.1%	71.5%
Treasury Stock	91.5%	95.6%	87.5%	85.7%	75.3%	68.2%	72.3%	63.5%	57.7%	60.5%
Accumulated Other Comprehensive Income	-7.7%	-7.9%	-7.3%	-5.9%	-4.3%	-2.9%	-4.7%	-3.8%	-3.2%	-4.1%
Total Stockholders Equity	25.3%	27.0%	34.0%	35.1%	31.5%	37.4%	27.5%	29.5%	34.3%	37.1%
Total Liabilitiesand Equity	131.3%	138.9%	138.9%	147.2%	117.9%	135.5%	124.4%	88.5%	91.8%	97.8%

Income Statement

Revenue, expense, and profitability

18 accounts · 10 years

Revenue $15.0B

Operating income $780.0M

Net income $182.0M

Account	2026	2025	2024	2023	2022	2021	2020	2019	2018	2017
IncomeStatement
Revenues Total Revenue	100.0%	100.0%	100.0%	100.0%	100.0%	100.0%	100.0%	100.0%	100.0%	100.0%
Expenses Cost of Revenue	24.5%	26.0%	28.3%	28.7%	24.3%	23.6%	24.8%	22.8%	20.8%	20.6%
Other Income Expense Gross Profit	75.5%	74.0%	71.7%	71.3%	75.7%	76.4%	75.2%	77.2%	79.2%	79.4%
Expenses Selling,General and Administrative	64.4%	66.0%	61.6%	60.2%	55.7%	57.8%	60.4%	59.6%	62.5%	63.1%
Expenses Restructuring and Asset Impairment	5.4%	12.3%	3.8%	1.6%	2.1%	2.4%	10.5%	2.1%	1.7%	1.9%
Expenses Operating Expenses	70.3%	79.4%	65.4%	61.8%	57.9%	60.2%	70.9%	61.6%	64.2%	65.0%
Other Income Expense Operating Income	5.2%	-5.5%	6.2%	9.5%	17.9%	16.1%	4.2%	15.6%	15.0%	14.4%
Other Income Expense Interest Income	0.6%	0.8%	1.1%	0.8%	0.2%	0.3%	0.3%	0.4%	0.4%	0.2%
Other Income Expense Interest Expense	2.2%	2.5%	2.4%	1.6%	0.9%	1.1%	1.1%	0.9%	0.9%	0.9%
Other Income Expense Other Income/expense	-0.1%	-0.1%	0.1%	0.1%	0.0%	5.1%	3.9%	0.5%	-0.0%	-0.1%
Other Income Expense Income Before Tax	3.4%	-7.3%	4.9%	8.8%	17.1%	20.5%	7.3%	15.5%	14.5%	13.7%
Income Tax Income Tax Expense	2.2%	0.6%	2.3%	2.4%	3.5%	2.8%	2.4%	3.5%	6.3%	3.1%
net Income Other Items Below Tax	0.0%	0.0%	-0.1%	-0.0%	-0.1%	-0.0%	-0.1%	-0.1%	-0.1%	-0.1%
net Income net Income	1.2%	-7.9%	2.6%	6.3%	13.6%	17.7%	4.9%	12.1%	8.1%	10.6%
net Income Comprehensive Income	1.0%	-7.8%	1.6%	5.2%	11.8%	18.9%	4.1%	11.1%	8.7%	11.1%
Earnings Per Share Basic Eps	0.0%	-0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Earnings Per Share Diluted Eps	0.0%	-0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Earnings Per Share Weighted Average Shares Diluted	2.4%	2.5%	2.3%	2.3%	2.1%	2.3%	2.6%	2.5%	2.7%	3.2%

Cash Flow Statement

Operating, investing, and financing flows

22 accounts · 10 years

Operating cash flow $1.8B

Investing cash flow $-489.0M

Financing cash flow $-712.0M

Account	2026	2025	2024	2023	2022	2021	2020	2019	2018	2017
CashFlow
Operating Activities net Income	1.2%	-7.9%	2.6%	6.3%	13.6%	17.7%	4.9%	12.1%	8.2%	10.6%
Operating Activities Depreciation and Amortization	5.3%	5.8%	5.3%	4.7%	4.1%	4.0%	4.3%	3.7%	3.9%	3.9%
Operating Activities Stock Based Compensation	2.1%	2.1%	2.1%	1.7%	1.9%	2.0%	1.5%	1.6%	1.7%	1.5%
Operating Activities Deferred Income Taxes	-1.1%	-2.8%	-1.7%	-1.2%	-0.8%	-1.4%	-1.0%	-0.4%	1.3%	-1.0%
Operating Activities Changes In Operating Assets and Liabilities	3.9%	2.4%	4.0%	-2.2%	-3.1%	3.4%	-0.1%	-0.0%	4.1%	0.1%
Operating Activities Other Non Cash Items	0.4%	9.2%	2.8%	1.6%	1.6%	-3.4%	6.4%	-0.1%	-0.4%	0.0%
Operating Activities net Cash From Operating Activities	11.8%	8.9%	15.1%	10.9%	17.1%	22.4%	16.0%	16.9%	18.7%	15.1%
Investing Activities Capital Expenditures	-3.0%	-4.2%	-5.9%	-6.3%	-5.9%	-3.9%	-4.4%	-5.0%	-4.6%	-4.3%
Investing Activities Business Acquisitions	-0.0%	0.0%	0.0%	—	-0.0%	-6.6%	-7.3%	0.0%	0.0%	-14.1%
Investing Activities Purchases of Investments	-0.2%	-0.0%	-0.1%	-0.1%	-0.1%	-0.3%	-0.0%	-0.1%	-3.5%	-10.7%
Investing Activities Proceeds From Sale of Investments	0.0%	0.0%	0.0%	—	—	—	—	8.3%	5.5%	10.4%
Investing Activities Other Investing Activities	0.0%	-0.1%	-0.1%	-13.9%	0.6%	-0.7%	-0.2%	0.0%	0.0%	0.1%
Investing Activities net Cash From Investing Activities	-3.2%	-4.3%	-6.2%	-20.2%	-5.3%	-11.5%	-11.9%	3.2%	-2.6%	-18.6%
Financing Activities Proceeds From Debt	0.0%	0.0%	4.2%	17.3%	0.0%	3.7%	17.4%	0.0%	0.0%	12.7%
Financing Activities Repayment of Debt	-0.0%	-3.5%	-6.5%	-1.7%	-0.1%	-2.8%	-3.6%	-0.0%	-0.0%	-2.6%
Financing Activities Repurchase of Common Stock	-0.5%	-0.2%	-0.2%	-1.7%	-13.0%	-4.5%	-6.2%	-10.5%	-5.5%	-3.5%
Financing Activities Dividends Paid	-3.4%	-4.3%	-6.1%	-5.8%	-4.7%	-4.6%	-3.5%	-4.1%	-4.0%	-4.1%
Financing Activities Proceeds From Stock Issuance	0.4%	0.1%	0.3%	0.6%	0.9%	1.3%	1.3%	1.3%	1.3%	1.2%
Financing Activities Other Financing Activities	-1.2%	-0.0%	-4.7%	1.3%	-0.1%	-4.7%	5.0%	-1.3%	-0.3%	1.7%
Financing Activities net Cash From Financing Activities	-4.7%	-8.0%	-13.0%	10.0%	-17.1%	-11.7%	10.2%	-14.6%	-8.6%	5.3%
Cash Reconciliation Effect of Exchange Rate On Cash	0.0%	0.1%	0.0%	-0.2%	-0.3%	0.4%	-0.1%	-0.1%	0.1%	0.1%
Cash Reconciliation net Change In Cash	3.8%	-3.3%	-4.1%	0.5%	-5.6%	-0.4%	14.2%	5.4%	7.6%	1.9%

Key Ratios

Margins, returns, liquidity, leverage, efficiency

Computed at import · 10 years

Ratio	2026	2025	2024	2023	2022	2021	2020	2019	2018	2017
Profitability
Gross margin	+75.5%	+74.0%	+71.7%	+71.3%	+75.7%	+76.4%	+75.2%	+77.2%	+79.2%	+79.4%
Operating margin	+5.2%	-5.5%	+6.2%	+9.5%	+17.9%	+16.1%	+4.2%	+15.6%	+15.0%	+14.4%
Net margin	+1.2%	-7.9%	+2.6%	+6.3%	+13.6%	+17.7%	+4.9%	+12.1%	+8.1%	+10.6%
FCF margin	+8.7%	+4.7%	+9.2%	+4.6%	+11.3%	+18.5%	+11.6%	+11.9%	+14.1%	+10.9%
Growth
Revenue CAGR (3y)	-1.8%	-6.9%	-1.3%	+3.6%	+6.1%	+5.8%	+6.5%	+9.7%	+8.3%	+2.5%
Returns
ROE	+4.8%	-29.3%	+7.7%	+18.1%	+43.1%	+47.5%	+17.7%	+40.9%	+23.6%	+28.6%
ROA	+0.9%	-5.7%	+1.9%	+4.3%	+11.5%	+13.1%	+3.9%	+13.6%	+8.8%	+10.9%
ROIC	+3.6%	-9.5%	+5.3%	+11.3%	+35.7%	+33.9%	+8.0%	+37.4%	+19.2%	+19.4%
Liquidity
Current ratio	1.22x	1.30x	1.39x	1.46x	1.60x	1.84x	1.72x	1.57x	1.86x	1.76x
Quick ratio	0.81x	0.82x	0.90x	0.88x	0.96x	1.26x	1.20x	1.05x	1.11x	0.90x
Leverage
D/E	4.19x	4.15x	3.08x	3.19x	2.74x	2.63x	3.52x	2.00x	1.68x	1.64x
Interest coverage	2.34x	-2.20x	2.57x	5.92x	18.98x	15.13x	3.76x	17.39x	16.05x	16.54x
Efficiency
Asset turnover	0.76x	0.72x	0.72x	0.68x	0.85x	0.74x	0.80x	1.13x	1.09x	1.02x
Cash conversion cycle	+78d	+95d	+101d	+138d	+127d	+116d	+121d	+101d	+96d	+140d

Valuation

Price against fundamentals

FY2026 fundamentals · no price

No price data cached, so there is nothing to multiply. Load prices from the Stock Data tab and this panel reprices itself.

Notes

Your annotations

Not watched

Estée Lauder Companies (The)

Assets, liabilities, and equity

Revenue, expense, and profitability

Operating, investing, and financing flows

Margins, returns, liquidity, leverage, efficiency

Price against fundamentals

Your annotations

One-year price and volume history

Price data unavailable

Assets, liabilities, and equity

Revenue, expense, and profitability

Operating, investing, and financing flows

Margins, returns, liquidity, leverage, efficiency

Price against fundamentals

Your annotations

One-year price and volume history

Price data unavailable

Recent price history