Colgate DCF Model

Colgate-Palmolive Ltd
Ticker: NYSE CL
(USD In Millions, Except per share data)
1
# Particulars FY2024
EBIT 4,515.9
Tax Rate 27.5%
Less: Income taxes 1,241.8
NOPAT 3,274.1
Add: D&A 629.9
Changes in WC 289.0
Less: Capex (842.0)
FCFF 3,351.0
Terminal value
Total Cash Flow 3,351.04
PV of cashflows 3,172.82
WACC 5.62%
Long term GR 1.90%
Value of firm 91,509.8

Less: Debt (8,549.0)
Add: Cash & Cash Equivalents 966.0
Add: Investments -
Value of equity 83,926.8
No. of shares 829.20
FV per share 101.2
20 Feb'24 84.61
# Recommendation
As of Feb 20th,2024 the Current market price of Colgate-Palmolive is $84.61
Right now, the Fair Value of Colgate-Palmolive as per our Valuation is $101.2. T
2 3 4 5
Forcasting
FY2025 FY2026 FY2027 FY2028
4,654.7 4,771.7 4,937.1 5,018.9

27.4% 27.2% 27.1% 27.0%
1,274.2 1,300.3 1,339.2 1,355.1
3,380.5 3,471.5 3,597.9 3,663.8
659.1 681.3 695.5 700.9
(49.0) 42.0 59.3 16.3
(853.6) (816.1) (761.4) (691.4)
3,137.1 3,378.7 3,591.3 3,689.6
-6.4% 7.7% 6.3% 2.7%
101,147.3
3,137.05 3,378.72 3,591.26 104,836.90
2,812.25 2,867.81 2,886.10 79,770.81
WACC
101.21 5.5% 5.5% 5.6% 5.6%
1.10%
1.30%
1.50%
1.70%
Growth
1.90%
2.10%
2.30%
2.50%
2.70%
lmolive is $84.61
aluation is $101.2. Therefore, we recommend buying.
CC
5.7% 5.7% 5.8% 5.8%
Ticker: NYSE CL
# Cost of Debt 3.71%

Marginal Tax Rate 27%
# Matrix Pricing Method
Risk Free Rate (20th Feb 2024) 4.28%

Add: Compnay Risk Premium 0.81%
Add: Country Risk Premium 0.00%
Cost of Debt 5.09%
Tax Rate 27%
Post Tax Cost of Debt 3.71%
Ticker: NYSE CL
# Cost of Equity 5.85%

Risk free rate of returns 4.28%
Returns from Market (Historical) 7.31%
# Date Year Index value

1-Jan-85 1985 1097
20-Feb-24 2024 17340.2
Total Time 39.13611111111
CAGR 7.31%
# Beta calcuation
Bottom Up Beta
Name of the Co. Levered Beta Market Cap

Church & Dwight 0.27 22,660
Procter & gamble 0.53 344,327
Service Corporation Int 0.94 10,818
Average Unlevered Beta
Colgate 0.52 67,789
# Regression Beta
Date NYSE
Price
2/18/2024 17616
2/11/2024 17409.3
2/4/2024 17275.9
1/28/2024 17102
1/21/2024 16949.1
1/14/2024 16729.5
1/7/2024 16799.6
12/31/2023 16758.2
12/24/2023 16852.9
12/17/2023 16770.5
12/10/2023 16609.8
12/3/2023 16207.8
11/26/2023 16263.8
11/19/2023 15983.8
11/12/2023 15813.5
11/5/2023 15388.4
10/29/2023 15475.2
10/22/2023 14675.8
10/15/2023 15033.3
10/8/2023 15323.7
10/1/2023 15214
9/24/2023 15398.2
9/17/2023 15569.5
9/10/2023 15973.7
9/3/2023 15879
8/27/2023 16091.8
8/20/2023 15766.9
8/13/2023 15750.2
8/6/2023 16143.4
7/30/2023 16071.1
7/23/2023 16363.3
7/16/2023 16289.1
7/9/2023 16040.2
7/2/2023 15671.6
6/25/2023 15875.9
6/18/2023 15469.4
6/11/2023 15795.1
6/4/2023 15499.9
5/28/2023 15345.2
5/21/2023 15078.7
5/14/2023 15324.3
5/7/2023 15246.4
4/30/2023 15380.9
4/23/2023 15545.9
4/16/2023 15578.9
4/9/2023 15601.8
4/2/2023 15379.1
3/26/2023 15374.9
3/19/2023 14758.6
3/12/2023 14599
3/5/2023 14894.2
2/26/2023 15721.1
2/19/2023 15464.5
2/12/2023 15840.2
2/5/2023 15910.7
1/29/2023 15999.4
1/22/2023 15962.6
1/15/2023 15777.5
1/8/2023 15918.4
1/1/2023 15539.7
12/25/2022 15184.3
12/18/2022 15188.5
12/11/2022 15018.2
12/4/2022 15291
11/27/2022 15767
11/20/2022 15605.7
11/13/2022 15309.8
11/6/2022 15352.7
10/30/2022 14702.8
10/23/2022 14795.6
10/16/2022 14144
10/9/2022 13607.3
10/2/2022 13798.3
9/25/2022 13472.2
9/18/2022 13797
9/11/2022 14573.9
9/4/2022 15190.8
8/28/2022 14689.5
8/21/2022 15178.2
8/14/2022 15588.3
8/7/2022 15804.4
7/31/2022 15273.2
7/24/2022 15327.7
7/17/2022 14790.8
7/10/2022 14449.7
7/3/2022 14642.3
6/26/2022 14636.8
6/19/2022 14811.5
6/12/2022 14097
6/5/2022 15096.7
5/29/2022 15797.2
5/22/2022 15942.6
5/15/2022 15081
5/8/2022 15257.4
5/1/2022 15566.6
4/24/2022 15615.2
4/17/2022 16056.9
4/10/2022 16511.5
4/3/2022 16690
3/27/2022 16787.8
3/20/2022 16792.8
3/13/2022 16612.6
3/6/2022 15753.7
2/27/2022 16129.7
2/20/2022 16428
2/13/2022 16392.3
2/6/2022 16665
1/30/2022 16701.6
1/23/2022 16397.9
1/16/2022 16397.3
1/9/2022 17219.1
1/2/2022 17166.3
12/26/2021 17164.1
12/19/2021 16963.4
12/12/2021 16668.6
12/5/2021 16856.6
11/28/2021 16347.9
11/21/2021 16624.9
11/14/2021 16974
11/7/2021 17297.7
10/31/2021 17242.4
10/24/2021 17016.4
10/17/2021 17122.2
10/10/2021 16871.7
10/3/2021 16517.2
9/26/2021 16323.7
9/19/2021 16539.2
9/12/2021 16460.3
9/5/2021 16563.5
8/29/2021 16909.7
8/22/2021 16844.8
8/15/2021 16516.7
8/8/2021 16868.1
8/1/2021 16748.1
7/25/2021 16602.3
7/18/2021 16552.4
7/11/2021 16364.7
7/4/2021 16633.3
6/27/2021 16674.8
6/20/2021 16658.8
6/13/2021 16144
6/6/2021 16694.9
5/30/2021 16708.7
5/23/2021 16555.7
5/16/2021 16375
5/9/2021 16415.4
5/2/2021 16590.4
4/25/2021 16219.3
4/18/2021 16206
4/11/2021 16186.3
4/4/2021 15956.4
3/28/2021 15752.2
3/21/2021 15682.5
3/14/2021 15562.3
3/7/2021 15715.2
2/28/2021 15251.8
2/21/2021 15010.5
2/14/2021 15362.7
2/7/2021 15369.6
1/31/2021 15069.6
1/24/2021 14397.2
1/17/2021 14951.8
1/10/2021 14894.2
1/3/2021 14966.8
12/27/2020 14524.8
12/20/2020 14382.5
12/13/2020 14467.8
12/6/2020 14355.3
11/29/2020 14417.3
11/22/2020 14198.5
11/15/2020 13827
11/8/2020 13761.3
11/1/2020 13218.7
10/25/2020 12429.3
10/18/2020 13199.9
10/11/2020 13169.3
10/4/2020 13252.6
9/27/2020 12749.8
9/20/2020 12485.4
9/13/2020 12833.6
9/6/2020 12773
8/30/2020 12917.1
8/23/2020 13171
8/16/2020 12809.1
8/9/2020 12902.5
8/2/2020 12765.8
7/26/2020 12465
7/19/2020 12461.8
7/12/2020 12402.7
7/5/2020 12075.6
6/28/2020 11991.5
6/21/2020 11604.4
6/14/2020 11980.1
6/7/2020 11867.2
5/31/2020 12641.4
5/24/2020 11803
5/17/2020 11332
5/10/2020 10947.3
5/3/2020 11354.3
4/26/2020 11058.6
4/19/2020 11017.9
4/12/2020 11208.3
4/5/2020 11136.6
3/29/2020 9880.6
3/22/2020 10187.2
3/15/2020 9133.2
3/8/2020 10852
3/1/2020 12352
2/23/2020 12381
2/16/2020 13975.8
2/9/2020 14097.3
2/2/2020 13931.9
1/26/2020 13614.1
1/19/2020 13978.5
1/12/2020 14183.2
1/5/2020 13958
12/29/2019 13917
12/22/2019 13944.1
12/15/2019 13889.2
12/8/2019 13697.3
12/1/2019 13588.3
11/24/2019 13545.2
11/17/2019 13441
11/10/2019 13493
11/3/2019 13407.8
10/27/2019 13300.3
10/20/2019 13146.2
10/13/2019 13006.6
10/6/2019 12926.9
9/29/2019 12831.5
9/22/2019 12972
9/15/2019 13093.8
9/8/2019 13124.3
9/1/2019 12933.4
8/25/2019 12736.9
8/18/2019 12416.5
8/11/2019 12580.4
8/4/2019 12748.4
7/28/2019 12839.5
7/21/2019 13235.5
7/14/2019 13112
7/7/2019 13234.8
6/30/2019 13210.9
6/23/2019 13049.7
6/16/2019 13047.2
6/9/2019 12787.2
6/2/2019 12765.9
5/26/2019 12264.5
5/19/2019 12581.4
5/12/2019 12657.6
5/5/2019 12788.1
4/28/2019 13037.9
4/21/2019 12991.2
4/14/2019 12922.7
4/7/2019 12969.5
3/31/2019 12927.7
3/24/2019 12696.9
3/17/2019 12539.4
3/10/2019 12715.8
3/3/2019 12415.1
2/24/2019 12700.7
2/17/2019 12694.5
2/10/2019 12603.5
2/3/2019 12292.1
1/27/2019 12329.7
1/20/2019 12127.2
1/13/2019 12151.8
1/6/2019 11848
#
Market Cap
Debt Total Cap Unlevered Beta FY2021
2402.1 25,062 0.24 25,025
28774 373,101 0.49 330,340
4580.46 15,398 0.66 11,707
0.46
8186 75,975 0.46 71,929
0.46 0.27
NYSE Colgate Church & Dwight

Returns Price Returns Price Returns
1.19% 86.25 3.32% 100.4 2.68%
0.77% 83.48 0.02% 97.78 -1.06%
1.02% 83.46 -1.37% 98.83 -0.54%
0.90% 84.62 2.16% 99.37 0.25%
1.31% 82.83 3.05% 99.12 2.26%
-0.42% 80.38 -0.66% 96.93 -0.74%
0.25% 80.91 1.16% 97.65 4.03%
-0.56% 79.98 0.34% 93.87 -0.73%
0.49% 79.71 1.54% 94.56 2.89%
0.97% 78.5 1.97% 91.9 0.44%
2.48% 76.98 -0.25% 91.5 -1.55%
-0.34% 77.17 -1.94% 92.94 -2.55%
1.75% 78.7 1.80% 95.37 0.57%
1.08% 77.31 2.29% 94.83 2.63%
2.76% 75.58 0.20% 92.4 2.99%
-0.56% 75.43 0.82% 89.72 3.36%
5.45% 74.82 4.22% 86.8 -3.67%
-2.38% 71.79 -2.02% 90.11 -0.01%
-1.90% 73.27 3.27% 90.12 2.76%
0.72% 70.95 2.19% 87.7 1.99%
-1.20% 69.43 -2.36% 85.99 -6.16%
-1.10% 71.11 -1.85% 91.63 -3.23%
-2.53% 72.45 -0.98% 94.69 -0.56%
0.60% 73.17 -0.04% 95.22 -0.47%
-1.32% 73.2 -0.10% 95.67 -0.61%
2.06% 73.27 -0.76% 96.26 3.17%
0.11% 73.83 -0.97% 93.3 0.23%
-2.44% 74.55 -3.06% 93.09 -3.02%
0.45% 76.9 0.84% 95.99 1.44%
-1.79% 76.26 0.85% 94.63 -2.59%
0.46% 75.62 -2.03% 97.15 -1.00%
1.55% 77.19 0.98% 98.13 -0.70%
2.35% 76.44 1.12% 98.82 -0.15%
-1.29% 75.59 -1.88% 98.97 -1.26%
2.63% 77.04 -0.09% 100.23 3.20%
-2.06% 77.11 -0.86% 97.12 1.00%
1.90% 77.78 2.56% 96.16 2.19%
1.01% 75.84 -0.28% 94.1 0.31%
1.77% 76.05 -0.21% 93.81 -0.17%
-1.60% 76.21 -4.65% 93.97 -1.12%
0.51% 79.93 -2.50% 95.03 -1.89%
-0.87% 81.98 1.72% 96.86 -0.69%
-1.06% 80.59 0.99% 97.53 0.42%
-0.21% 79.8 3.91% 97.12 6.01%
-0.15% 76.8 1.60% 91.61 3.47%
1.45% 75.59 -0.12% 88.54 -2.28%
0.03% 75.68 0.71% 90.61 2.49%
4.18% 75.15 2.36% 88.41 2.83%
1.09% 73.42 1.69% 85.98 0.61%
-1.98% 72.2 1.25% 85.46 1.88%
-5.26% 71.31 -3.57% 83.88 -0.40%
1.66% 73.95 1.12% 84.22 0.78%
-2.37% 73.13 -1.87% 83.57 -0.25%
-0.44% 74.52 1.32% 83.78 1.07%
-0.55% 73.55 -1.00% 82.89 -0.01%
0.23% 74.29 3.77% 82.9 4.21%
1.17% 71.59 -5.10% 79.55 -4.39%
-0.89% 75.44 -3.10% 83.2 1.57%
2.44% 77.85 -2.66% 81.91 -2.01%
2.34% 79.98 1.51% 83.59 3.70%
-0.03% 78.79 -0.83% 80.61 -1.77%
1.13% 79.45 2.17% 82.06 2.43%
-1.78% 77.76 -0.03% 80.11 0.10%
-3.02% 77.78 -0.50% 80.03 -3.66%
1.03% 78.17 1.82% 83.07 5.30%
1.93% 76.77 0.41% 78.89 3.23%
-0.28% 76.46 2.53% 76.42 2.62%
4.42% 74.57 1.89% 74.47 4.30%
-0.63% 73.19 -1.94% 71.4 -6.51%
4.61% 74.64 4.44% 76.37 4.34%
3.94% 71.47 0.20% 73.19 0.95%
-1.38% 71.33 3.39% 72.5 2.52%
2.42% 68.99 -1.79% 70.72 -1.01%
-2.35% 70.25 -6.99% 71.44 -5.03%
-5.33% 75.53 -0.21% 75.22 -1.72%
-4.06% 75.69 -3.00% 76.54 -6.15%
3.41% 78.03 -0.18% 81.56 -3.11%
-3.22% 78.17 -1.31% 84.18 -1.31%
-2.63% 79.21 -4.88% 85.3 -3.83%
-1.37% 83.27 3.71% 88.7 1.14%
3.48% 80.29 -0.17% 87.7 0.80%
-0.36% 80.43 2.15% 87 -1.10%
3.63% 78.74 1.64% 87.97 -6.47%
2.36% 77.47 -0.87% 94.06 -1.59%
-1.32% 78.15 -0.26% 95.58 0.92%
0.04% 78.35 -4.42% 94.71 0.49%
-1.18% 81.97 1.98% 94.25 2.88%
5.07% 80.38 8.56% 91.61 11.54%
-6.62% 74.04 -3.38% 82.13 -4.39%
-4.43% 76.63 -2.91% 85.9 -3.20%
-0.91% 78.93 0.09% 88.74 -1.76%
5.71% 78.86 4.96% 90.33 1.78%
-1.16% 75.13 -4.17% 88.75 -9.58%
-1.99% 78.4 2.03% 98.15 2.53%
-0.31% 76.84 -0.27% 95.73 -1.88%
-2.75% 77.05 -4.99% 97.56 -5.09%
-2.75% 81.1 0.20% 102.79 0.14%
-1.07% 80.94 0.86% 102.65 -0.77%
-0.58% 80.25 5.01% 103.45 2.06%
-0.03% 76.42 2.19% 101.36 3.46%
1.08% 74.78 3.57% 97.97 1.06%
5.45% 72.2 -2.13% 96.94 1.88%
-2.33% 73.77 -4.64% 95.15 -5.50%
-1.82% 77.36 -1.00% 100.69 2.02%
0.22% 78.14 -1.77% 98.7 -0.08%
-1.64% 79.55 0.03% 98.78 0.90%
-0.22% 79.53 -1.96% 97.9 -3.05%
1.85% 81.12 -2.32% 100.98 -1.96%
0.00% 83.05 -0.74% 103 -0.39%
-4.77% 83.67 0.26% 103.4 -0.79%
0.31% 83.45 -1.17% 104.22 0.60%
0.01% 84.44 -1.05% 103.6 1.07%
1.18% 85.34 3.08% 102.5 2.98%
1.77% 82.79 0.38% 99.53 1.47%
-1.12% 82.48 3.79% 98.09 2.55%
3.11% 79.47 3.52% 95.65 3.60%
-1.67% 76.77 -0.38% 92.33 -1.08%
-2.06% 77.06 -0.18% 93.34 1.20%
-1.87% 77.2 -1.06% 92.23 2.57%
0.32% 78.03 0.24% 89.92 1.28%
1.33% 77.84 2.17% 88.78 1.63%
-0.62% 76.19 0.91% 87.36 3.16%
1.48% 75.5 -0.98% 84.68 1.47%
2.15% 76.25 0.87% 83.45 0.36%
1.19% 75.59 0.01% 83.15 1.11%
-1.30% 75.58 -1.37% 82.24 -0.89%
0.48% 76.63 0.52% 82.98 -0.73%
-0.62% 76.23 -1.05% 83.59 1.06%
-2.05% 77.04 -1.12% 82.71 -1.99%
0.39% 77.91 0.61% 84.39 2.03%
1.99% 77.44 -1.73% 82.71 -3.85%
-2.08% 78.8 -0.81% 86.02 1.08%
0.72% 79.44 1.03% 85.1 1.90%
0.88% 78.63 -1.09% 83.51 -3.55%
0.30% 79.5 -4.54% 86.58 0.12%
1.15% 83.28 -1.32% 86.48 -0.97%
-1.61% 84.39 2.38% 87.33 0.40%
-0.25% 82.43 0.89% 86.98 2.01%
0.10% 81.7 0.29% 85.27 1.23%
3.19% 81.46 0.54% 84.23 0.66%
-3.30% 81.02 -3.12% 83.68 -1.19%
-0.08% 83.63 -0.40% 84.69 -2.06%
0.92% 83.97 0.23% 86.47 0.86%
1.10% 83.78 -0.53% 85.73 -1.67%
-0.25% 84.23 0.80% 87.19 -1.54%
-1.05% 83.56 1.68% 88.55 1.28%
2.29% 82.18 1.83% 87.43 1.97%
0.08% 80.7 1.14% 85.74 -2.08%
0.12% 79.79 -1.13% 87.56 -0.43%
1.44% 80.7 1.15% 87.94 1.33%
1.30% 79.78 1.57% 86.79 0.30%
0.44% 78.55 -0.85% 86.53 -0.94%
0.77% 79.22 5.65% 87.35 5.13%
-0.97% 74.98 -0.70% 83.09 0.23%
3.04% 75.51 -0.72% 82.9 3.68%
1.61% 76.06 1.14% 79.96 1.54%
-2.29% 75.2 -2.59% 78.75 -3.31%
-0.04% 77.2 -1.57% 81.45 -1.80%
1.99% 78.43 -1.80% 82.94 0.08%
4.67% 79.87 2.40% 82.87 -1.85%
-3.71% 78 -0.24% 84.43 -0.58%
0.39% 78.19 -4.51% 84.92 -0.38%
-0.49% 81.88 -0.57% 85.24 -0.19%
3.04% 82.35 -3.70% 85.4 -2.10%
0.99% 85.51 0.55% 87.23 0.43%
-0.59% 85.04 -1.04% 86.86 -1.46%
0.78% 85.93 1.48% 88.15 2.68%
-0.43% 84.68 -0.41% 85.85 -0.57%
1.54% 85.03 0.15% 86.34 0.08%
2.69% 84.9 -0.31% 86.27 0.36%
0.48% 85.16 -0.23% 85.96 -1.63%
4.10% 85.36 2.81% 87.38 -3.45%
6.35% 83.03 5.25% 90.5 2.39%
-5.84% 78.89 -0.57% 88.39 -3.83%
0.23% 79.34 -1.21% 91.91 -1.37%
-0.63% 80.31 0.68% 93.19 0.46%
3.94% 79.77 3.06% 92.76 1.74%
2.12% 77.4 1.91% 91.17 -1.92%
-2.71% 75.95 0.16% 92.95 2.91%
0.47% 75.83 -1.20% 90.32 -2.75%
-1.12% 76.75 -0.60% 92.87 -0.46%
-1.93% 77.21 -2.72% 93.3 -1.70%
2.83% 79.37 0.86% 94.91 -1.65%
-0.72% 78.69 2.13% 96.5 2.38%
1.07% 77.05 1.06% 94.26 -0.74%
2.41% 76.24 -1.24% 94.96 -1.42%
0.03% 77.2 3.88% 96.33 12.18%
0.48% 74.32 -1.17% 85.87 1.18%
2.71% 75.2 2.06% 84.87 2.52%
0.70% 73.68 0.55% 82.78 5.74%
3.34% 73.28 2.46% 78.29 2.81%
-3.14% 71.52 -2.51% 76.15 -1.77%
0.95% 73.36 0.78% 77.52 6.08%
-6.12% 72.79 0.54% 73.08 -0.96%
7.10% 72.4 0.10% 73.79 -1.71%
4.16% 72.33 2.23% 75.07 4.37%
3.51% 70.75 2.61% 71.93 -2.27%
-3.58% 68.95 -0.61% 73.6 0.34%
2.67% 69.37 1.23% 73.35 2.99%
0.37% 68.53 -4.02% 71.22 -0.18%
-1.70% 71.4 -2.75% 71.35 -2.99%
0.64% 73.42 5.02% 73.55 7.54%
12.71% 69.91 3.39% 68.39 1.09%
-3.01% 67.62 3.62% 67.65 9.17%
11.54% 65.26 5.12% 61.97 -5.75%
-15.84% 62.08 -10.16% 65.75 3.89%
-12.14% 69.1 -4.70% 63.29 -15.25%
-0.23% 72.51 7.31% 74.68 7.42%
-11.41% 67.57 -11.41% 69.52 -9.25%
-0.86% 76.27 -0.55% 76.61 0.24%
1.19% 76.69 0.87% 76.43 2.60%
2.33% 76.03 3.05% 74.49 0.36%
-2.61% 73.78 4.95% 74.22 4.08%
-1.44% 70.3 -1.24% 71.31 -0.96%
1.61% 71.18 1.47% 72 2.71%
0.29% 70.15 3.13% 70.1 -0.24%
-0.19% 68.02 -1.68% 70.27 -0.61%
0.40% 69.18 0.48% 70.7 0.64%
1.40% 68.85 0.23% 70.25 0.37%
0.80% 68.69 0.66% 69.99 -0.37%
0.32% 68.24 0.62% 70.25 0.01%
0.78% 67.82 1.66% 70.24 2.03%
-0.39% 66.71 0.51% 68.84 2.20%
0.64% 66.37 -0.39% 67.36 -0.33%
0.81% 66.63 -0.27% 67.58 -1.74%
1.17% 66.81 -2.34% 68.78 -8.16%
1.07% 68.41 0.56% 74.89 1.35%
0.62% 68.03 -3.52% 73.89 -0.31%
0.74% 70.51 -2.16% 74.12 -2.54%
-1.08% 72.07 -1.62% 76.05 0.52%
-0.93% 73.26 3.26% 75.66 3.93%
-0.23% 70.95 0.34% 72.8 1.14%
1.48% 70.71 -5.34% 71.98 -5.16%
1.54% 74.7 0.74% 75.9 -4.86%
2.58% 74.15 2.66% 79.78 1.63%
-1.30% 72.23 -0.07% 78.5 -1.51%
-1.32% 72.28 1.06% 79.7 3.92%
-0.71% 71.52 0.45% 76.69 3.19%
-2.99% 71.2 -3.38% 74.32 -2.00%
0.94% 73.69 1.36% 75.84 0.42%
-0.93% 72.7 -2.26% 75.52 0.31%
0.18% 74.38 1.70% 75.29 1.29%
1.24% 73.14 2.05% 74.33 1.74%
0.02% 71.67 -1.75% 73.06 -3.79%
2.03% 72.95 -0.55% 75.94 -1.58%
0.17% 73.35 -0.86% 77.16 -1.05%
4.09% 73.99 6.28% 77.98 4.80%
-2.52% 69.62 -2.22% 74.41 -0.40%
-0.60% 71.2 -1.07% 74.71 1.12%
-1.02% 71.97 0.66% 73.88 0.50%
-1.92% 71.5 -0.63% 73.51 -1.12%
0.36% 71.95 0.91% 74.34 0.30%
0.53% 71.3 2.81% 74.12 0.39%
-0.36% 69.35 0.84% 73.83 -0.08%
0.32% 68.77 1.25% 73.89 2.19%
1.82% 67.92 -0.90% 72.31 1.52%
1.26% 68.54 3.85% 71.23 6.15%
-1.39% 66 -1.79% 67.1 -0.45%
2.42% 67.2 2.83% 67.4 2.67%
-2.25% 65.35 -0.98% 65.65 0.11%
0.05% 66 -1.35% 65.58 -1.06%
0.72% 66.9 0.63% 66.28 2.46%
2.53% 66.48 1.20% 64.69 2.13%
-0.30% 65.69 0.98% 63.34 -2.06%
1.67% 65.05 5.19% 64.67 1.70%
-0.20% 61.84 -1.26% 63.59 -6.98%
2.56% 62.63 0.85% 68.36 1.80%
62.1 67.15
Years 5.12
CAGR 6.6% 8.2%
Market Cap
FY2022 FY2023
19,658 23,298
344,995 357,647
10,634 10,113
65,807 65,631
0.53 0.94
Procter & gamble Service Corporation Int

Price Returns Price Returns
161.03 2.23% 72.65 1.09%
157.51 0.06% 71.87 6.89%
157.42 -0.42% 67.24 -0.74%
158.09 1.25% 67.74 -2.19%
156.14 5.81% 69.26 2.77%
147.57 -2.01% 67.39 -1.23%
150.6 2.16% 68.23 0.93%
147.42 0.60% 67.6 -1.24%
146.54 0.87% 68.45 0.13%
145.28 0.92% 68.36 0.29%
143.96 -0.82% 68.16 4.44%
145.15 -4.92% 65.26 6.04%
152.66 0.85% 61.54 0.34%
151.38 0.21% 61.33 0.87%
151.07 -0.22% 60.8 4.94%
151.41 0.89% 57.94 -1.95%
150.07 1.98% 59.09 10.22%
147.16 -0.60% 53.61 -0.61%
148.05 2.32% 53.94 0.19%
144.69 0.42% 53.84 -1.21%
144.09 -1.21% 54.5 -4.62%
145.86 -3.77% 57.14 -3.37%
151.58 -1.23% 59.13 -2.65%
153.47 0.35% 60.74 -0.62%
152.93 -1.02% 61.12 -4.22%
154.51 0.63% 63.81 0.92%
153.54 0.66% 63.23 2.28%
152.54 -2.85% 61.82 -2.75%
157.02 1.12% 63.57 -2.54%
155.28 -0.72% 65.23 -2.41%
156.41 2.28% 66.84 0.04%
152.93 1.92% 66.81 -0.40%
150.05 0.84% 67.08 4.15%
148.8 -1.94% 64.41 -0.28%
151.74 2.21% 64.59 1.60%
148.46 -0.72% 63.57 -3.99%
149.54 2.03% 66.21 3.34%
146.56 0.03% 64.07 -0.88%
146.52 0.77% 64.64 0.42%
145.4 -5.07% 64.37 -1.73%
153.17 -1.79% 65.5 -0.88%
155.96 -0.04% 66.08 1.54%
156.03 -0.22% 65.08 -7.28%
156.38 0.20% 70.19 -0.51%
156.07 3.36% 70.55 -0.95%
151 -0.80% 71.23 1.99%
152.22 2.37% 69.84 1.54%
148.69 1.34% 68.78 3.58%
146.72 2.65% 66.4 1.90%
142.93 4.18% 65.16 0.82%
137.19 -2.67% 64.63 -4.39%
140.95 1.21% 67.6 -1.57%
139.26 -0.54% 68.68 -3.85%
140.01 1.27% 71.43 0.28%
138.26 -3.05% 71.23 -3.50%
142.61 1.45% 73.81 1.36%
140.57 -1.68% 72.82 3.67%
142.97 -5.24% 70.24 -1.28%
150.88 -1.98% 71.15 2.64%
153.92 1.56% 69.32 0.26%
151.56 -0.69% 69.14 -1.55%
152.62 1.45% 70.23 3.13%
150.44 -0.32% 68.1 -1.48%
150.92 0.21% 69.12 -2.69%
150.61 2.65% 71.03 -0.53%
146.72 2.91% 71.41 1.54%
142.57 1.13% 70.33 1.09%
140.97 4.86% 69.57 0.12%
134.44 -0.58% 69.49 13.47%
135.22 5.16% 61.24 4.52%
128.58 2.80% 58.59 -3.09%
125.08 0.65% 60.46 0.77%
124.27 -1.57% 60 3.91%
126.25 -6.88% 57.74 -0.36%
135.58 -1.95% 57.95 -4.37%
138.28 -1.20% 60.6 -4.10%
139.96 2.04% 63.19 2.61%
137.16 -3.61% 61.58 -3.66%
142.29 -4.97% 63.92 -5.01%
149.73 2.09% 67.29 -0.06%
146.67 1.35% 67.33 4.06%
144.72 4.18% 64.7 -13.11%
138.91 -2.87% 74.46 3.50%
143.02 -1.41% 71.94 3.14%
145.07 0.03% 69.75 -1.25%
145.02 -0.75% 70.63 0.90%
146.11 1.22% 70 2.10%
144.35 9.06% 68.56 6.99%
132.36 -6.76% 64.08 -6.67%
141.95 -2.70% 68.66 -3.27%
145.89 -1.90% 70.98 1.14%
148.72 4.89% 70.18 2.07%
141.79 -7.70% 68.76 1.42%
153.62 -1.53% 67.8 -2.31%
156 -2.83% 69.4 5.78%
160.55 -0.43% 65.61 -4.66%
161.25 1.69% 68.82 -2.20%
158.57 -0.96% 70.37 1.28%
160.1 3.23% 69.48 3.69%
155.09 1.48% 67.01 2.90%
152.83 1.78% 65.12 0.45%
150.15 4.84% 64.83 8.45%
143.22 -7.68% 59.78 -3.44%
155.14 -1.96% 61.91 1.51%
158.24 -1.04% 60.99 3.46%
159.9 2.31% 58.95 -6.53%
156.29 -3.24% 63.07 0.45%
161.53 0.64% 62.79 3.56%
160.5 -1.30% 60.63 -4.08%
162.62 1.76% 63.21 -2.74%
159.81 -1.80% 64.99 -1.74%
162.74 -0.51% 66.14 -6.83%
163.58 2.17% 70.99 1.91%
160.1 1.68% 69.66 2.64%
157.46 1.29% 67.87 -0.26%
155.46 3.72% 68.05 0.07%
149.88 1.63% 68 0.18%
147.47 0.44% 67.88 0.24%
146.82 0.18% 67.72 1.36%
146.56 0.36% 66.81 0.26%
146.04 2.13% 66.64 -2.70%
142.99 1.53% 68.49 7.57%
140.83 -2.49% 63.67 2.38%
144.42 1.90% 62.19 -0.59%
141.73 1.54% 62.56 2.98%
139.58 -2.77% 60.75 -0.77%
143.55 -0.55% 61.22 -0.89%
144.34 0.15% 61.77 -0.82%
144.13 0.06% 62.28 -2.08%
144.05 1.22% 63.6 1.48%
142.31 -1.92% 62.67 -1.92%
145.09 1.01% 63.9 -1.77%
143.64 1.58% 65.05 1.77%
141.41 -0.58% 63.92 2.29%
142.23 1.75% 62.49 7.74%
139.79 -0.51% 58 3.66%
140.51 2.54% 55.95 1.14%
137.03 0.83% 55.32 1.54%
135.9 0.73% 54.48 1.17%
134.92 2.19% 53.85 3.98%
132.03 -2.10% 51.79 -5.85%
134.86 -0.80% 55.01 3.87%
135.95 0.82% 52.96 -0.11%
134.85 -2.28% 53.02 0.59%
138 -0.01% 52.71 -3.94%
138.01 2.12% 54.87 -1.77%
135.15 1.30% 55.86 4.53%
133.42 -0.39% 53.44 0.39%
133.94 -2.41% 53.23 1.80%
137.25 0.65% 52.29 1.10%
136.37 1.56% 51.72 -1.24%
134.28 -0.86% 52.37 2.09%
135.45 5.81% 51.3 4.52%
128.01 -0.10% 49.08 2.02%
128.14 1.71% 48.11 1.28%
125.98 1.98% 47.5 -0.54%
123.53 -2.82% 47.76 -2.95%
127.12 -0.39% 49.21 -9.07%
127.62 -1.50% 54.12 3.14%
129.57 1.06% 52.47 4.05%
128.21 -1.38% 50.43 -1.29%
130 -3.55% 51.09 2.10%
134.78 -2.89% 50.04 -1.53%
138.79 -0.25% 50.82 3.50%
139.14 1.03% 49.1 0.74%
137.72 -0.95% 48.74 0.04%
139.04 1.85% 48.72 -0.92%
136.51 -0.70% 49.17 -0.85%
137.47 -0.82% 49.59 0.10%
138.61 -0.50% 49.54 2.10%
139.3 -3.45% 48.52 -2.69%
144.28 0.73% 49.86 0.36%
143.23 4.47% 49.68 7.28%
137.1 -3.71% 46.31 4.14%
142.38 -1.39% 44.47 0.79%
144.39 1.03% 44.12 -1.82%
142.92 3.48% 44.94 3.86%
138.12 0.36% 43.27 2.75%
137.62 0.18% 42.11 5.20%
137.37 -0.56% 40.03 -6.78%
138.14 0.13% 42.94 -5.00%
137.96 -0.58% 45.2 -2.27%
138.77 0.97% 46.25 0.74%
137.44 1.73% 45.91 -3.61%
135.1 1.16% 47.63 1.86%
133.55 1.85% 46.76 7.84%
131.12 4.10% 43.36 12.95%
125.96 0.26% 38.39 -0.78%
125.63 1.40% 38.69 3.45%
123.89 2.49% 37.4 -4.66%
120.88 4.90% 39.23 3.40%
115.23 -3.10% 37.94 -4.77%
118.92 2.85% 39.84 4.48%
115.62 -2.29% 38.13 -7.05%
118.33 2.08% 41.02 4.03%
115.92 2.95% 39.43 2.90%
112.6 -1.75% 38.32 7.76%
114.61 -1.16% 35.56 -7.66%
115.95 -0.74% 38.51 7.81%
116.82 -1.65% 35.72 -0.67%
118.78 -4.74% 35.96 -9.17%
124.69 8.75% 39.59 -2.27%
114.66 -0.36% 40.51 16.71%
115.08 4.46% 34.71 -10.38%
110.17 7.56% 38.73 7.76%
102.43 -10.20% 35.94 -24.23%
114.07 -6.24% 47.43 -7.99%
121.66 7.45% 51.55 7.87%
113.23 -10.63% 47.79 -9.02%
126.7 0.44% 52.53 5.14%
126.14 0.05% 49.96 6.25%
126.08 1.17% 47.02 -1.94%
124.62 -0.42% 47.95 0.10%
125.14 -1.00% 47.9 -1.24%
126.41 1.97% 48.5 2.30%
123.97 1.13% 47.41 2.46%
122.58 -2.78% 46.27 0.28%
126.09 0.58% 46.14 0.72%
125.36 -0.09% 45.81 0.35%
125.47 1.03% 45.65 3.73%
124.19 1.75% 44.01 -0.02%
122.06 1.47% 44.02 1.45%
120.29 -0.21% 43.39 -0.41%
120.54 0.70% 43.57 -0.98%
119.7 -3.37% 44 -0.11%
123.87 0.50% 44.05 -3.95%
123.25 4.92% 45.86 -1.74%
117.47 -2.99% 46.67 0.34%
121.09 -2.35% 46.51 -0.19%
124 -0.46% 46.6 -1.75%
124.57 1.91% 47.43 1.09%
122.24 0.10% 46.92 -3.38%
122.12 -0.61% 48.56 3.92%
122.87 2.20% 46.73 0.93%
120.23 2.48% 46.3 0.43%
117.32 -1.56% 46.1 -4.02%
119.18 2.06% 48.03 1.97%
116.78 0.29% 47.1 2.61%
116.44 1.49% 45.9 -2.77%
114.73 -0.24% 47.21 0.90%
115.01 0.02% 46.79 -2.01%
114.99 1.63% 47.75 1.04%
113.15 3.19% 47.26 1.03%
109.65 -1.39% 46.78 1.94%
111.2 0.00% 45.89 -0.24%
111.2 2.23% 46 1.97%
108.77 5.69% 45.11 2.83%
102.91 -3.54% 43.87 0.99%
106.69 -0.71% 43.44 1.50%
107.45 1.36% 42.8 0.49%
106.01 -0.07% 42.59 1.36%
106.08 0.21% 42.02 -1.62%
105.86 -0.18% 42.71 3.39%
106.05 0.94% 41.31 -1.31%
105.06 1.36% 41.86 2.88%
103.65 -0.38% 40.69 1.34%
104.05 2.35% 40.15 2.16%
101.66 -0.76% 39.3 0.56%
102.44 4.10% 39.08 -2.01%
98.41 -0.03% 39.88 -4.04%
98.44 -1.81% 41.56 -3.06%
100.25 1.80% 42.87 -6.74%
98.48 0.79% 45.97 4.72%
97.71 0.25% 43.9 1.48%
97.47 4.13% 43.26 1.79%
93.6 2.38% 42.5 -1.82%
91.42 -0.38% 43.29 2.95%
91.77 42.05
11.6% 11.3%
Ticker: NYSE CL
# Income Statement FY2020
Net Sales 16,471.0

Cost of Sales 6,454.0
Gross Profit 10,017.0
Selling, general and administrative expenses 6,019.0
Other (income) expenses, net 113.0
Goodwill and intangible assets impairment Charges -
Operating Profit 3,885.0
Non-Service related postretirement Cost 74.0
Interest (income) expenses, net 164.0
Income before income taxes 3,647.0
Provision For income taxes 787.0
Net income including non-controlliing interest 2,860.0
Less: Net Income Attributable to non-controlling interest 165.0
Net income attributable to colgate-palmolive Company 2,695.0
Earning per common shares, Basic 3.15

Earning per common shares, Diluted 3.14
Weighted average number of share of common stock O/S-Basic 856.8

Weighted average number of share of common stock O/S-Diluted 859.3
# Working
Revenue Growth YOY

Cost of sales as % of sales 39.2%
Gross Profit Margin 60.8%
EBIT Margin 23.6%
S,G&A Expenses as % of sales 36.5%
Provision for tax 21.6%
Tax Expenses
Non-Controlling Int as % of PAT 5.8%
# Depreciation & Amortization 539.0

Amortization 88.0
Depreciation 451.0
# EBITDA 4,424.0
# Dividend Per Share 1.75

Dividend Payout Ratio % 55.8%
Dividend 1503.8
Historical Data Forcasting
FY2021 FY2022 FY2023 FY2024 FY2025
17,421.0 17,967.0 19,457.0 20,786.77 21,904.22

7,046.0 7,719.0 8,131.0 8,542.38 9,106.26
10,375.0 10,248.0 11,326.0 12,244.39 12,797.96
6,407.0 6,565.0 7,151.0 7,619.0 8,034.6
65.0 69.0 191.0 109.5 108.6
571.0 721.0 - - -
3,332.0 2,893.0 3,984.0 4,515.88 4,654.72
70.0 80.0 360.0 360.00 360.00
175.0 153.0 232.0 226.26 267.96
3,087.0 2,660.0 3,392.0 3,929.63 4,026.76
749.0 693.0 937.0 1,080.61 1,102.30
2,338.0 1,967.0 2,455.0 2,849.02 2,924.47
172.0 182.0 155.0 179.88 184.64
2,166.0 1,785.0 2,300.0 2,669.14 2,739.82
2.56 2.13 2.78 3.23 3.31

2.55 2.13 2.77 3.22 3.30
845.00 836.40 827.40 827.40 827.40

848.00 838.80 829.20 829.20 829.20
5.8% 3.1% 8.3% 6.8% 5.4%

40.4% 43.0% 41.8% 41.1% 41.6%
59.6% 57.0% 58.2% 58.9% 58.4%
19.1% 16.1% 20.5% 21.7% 21.3%
36.8% 36.5% 36.8% 36.7% 36.7%
24.3% 26.1% 27.6% 27.5% 27.4%
7.4% 9.3% 6.3% 6.3% 6.3%
556.0 545.0 567.0 629.9 659.1

89.0 80.0 72.0 68.0 66.9
467.0 465.0 495.0 562.0 592.2
3,888.0 3,438.0 4,551.0 5,145.8 5,313.9
1.79 1.86 1.91 2.28 2.46

70.1% 87.4% 68.9% 70.5% 74.2%
1517.9 1560.2 1583.8 1886.8 2037.9
Forcasting
FY2026 FY2027 FY2028
22,762.25 23,321.88 23,555.10

9,527.14 9,696.83 9,781.35
13,235.11 13,625.05 13,773.75
8,343.8 8,555.8 8,637.4
119.5 132.2 117.5
- - -
4,771.74 4,937.08 5,018.87
360.00 360.00 360.00
276.71 283.96 293.30
4,135.03 4,293.12 4,365.57
1,126.78 1,164.50 1,178.70
3,008.26 3,128.62 3,186.86
189.93 197.53 201.21
2,818.33 2,931.09 2,985.66
3.41 3.54 3.61

3.40 3.53 3.60
827.40 827.40 827.40

829.20 829.20 829.20
3.9% 2.5% 1.0%

41.9% 41.6% 41.5%
58.1% 58.4% 58.5%
21.0% 21.2% 21.3%
36.7% 36.7% 36.7%
27.2% 27.1% 27.0%
6.3% 6.3% 6.3%
681.3 695.5 700.9

66.0 65.0 64.1
615.4 630.5 636.8
5,453.1 5,632.6 5,719.8
2.56 2.56 2.64

75.3% 72.2% 73.1%
2125.5 2121.4 2186.0
Ticker: NYSE CL
# Balance Sheet FY2020
Assets
Current Assets
Cash and cash equivalents 888.0
Receivables 1,264.0
Inventories 1,673.0
Other current assets 513.0
Total Current assets 4,338.0
Property, plant and equipment, net 3,716.0
Goodwill 3,824.0
Other intangible assets, net 2,894.0
Deferred income taxes 291.0
Other assets 857.0
Total assets 15,920.0
Liabilities and Shareholders’ Equity

Current Liabilities
Notes and loans payable 258.0
Current portion of long-term debt 9.0
Accounts payable 1,393.0
Accrued income taxes 403.0
Other accruals 2,341.0
Total current liabilities 4,404.0
Long-term debt 7,334.0
Deferred income taxes 426.0
Other liabilities 2,655.0
Total liabilities 14,819.0
Shareholders’ Equity
Colgate-Palmolive Company shareholders’ equity 743.0

Noncontrolling interests 358.0
Total equity 1,101.0
Total liabilities and equity 15,920.0

# Working Note:
Other Assets as % of Sales 5.2%

Total long term debt/EBITDA 1.66
Notes and Loans payable as % of long term debt 3.5%
FY2021 FY2022 FY2023 FY2024 FY2025
832.0 775.0 966.0 3,405.1 4,418.6

1,297.0 1,504.0 1,586.0 1,694.4 1,785.5
1,692.0 2,074.0 1,934.0 2,031.8 2,166.0
576.0 760.0 793.0 765.3 837.5
4,397.0 5,113.0 5,279.0 7,896.7 9,207.5
3,730.0 4,307.0 4,582.0 4,862.0 5,123.4
3,284.0 3,352.0 3,410.0 3,410.0 3,410.0
2,462.0 1,920.0 1,887.0 1,858.0 1,830.1
193.0 135.0 214.0 214.0 214.0
974.0 904.0 1,021.0 1,095.1 1,157.5
15,040.0 15,731.0 16,393.0 19,335.8 20,942.5
39.0 11.0 310.0 201.0 207.6

12.0 14.0 20.0 13.8 14.9
1,479.0 1,551.0 1,698.0 1,783.9 1,901.7
436.0 317.0 336.0 516.0 526.4
2,085.0 2,111.0 2,377.0 2,606.3 2,654.4
4,051.0 4,004.0 4,741.0 5,121.1 5,305.0
7,194.0 8,741.0 8,219.0 9,481.6 9,395.2
395.0 383.0 361.0 361.0 361.0
2,429.0 1,797.0 2,115.0 2,115.0 2,115.0
14,069.0 14,925.0 15,436.0 17,078.6 17,176.1
609.0 401.0 609.0 1,571.2 2,457.8

362.0 405.0 348.0 527.9 712.5
971.0 806.0 957.0 2,099.1 3,170.3
15,040.0 15,731.0 16,393.0 19,177.7 20,346.4

5.6% 5.0% 5.2% 5.3% 5.3%
1.85 2.55 1.81 1.97 1.97
0.5% 0.1% 3.8% 2.0% 2.0%
Forcasting
FY2026 FY2027 FY2028
5,511.1 6,838.9 7,999.3

1,855.4 1,901.0 1,920.0
2,266.1 2,306.4 2,326.5
899.7 905.7 903.4
10,532.4 11,952.1 13,149.3
5,324.1 5,455.0 5,509.5
3,410.0 3,410.0 3,410.0
1,803.1 1,777.1 1,752.0
214.0 214.0 214.0
1,185.4 1,224.9 1,237.4
22,469.0 24,033.0 25,272.2
213.1 220.1 223.5

15.7 16.1 15.1
1,989.6 2,025.0 2,042.6
538.1 556.1 562.9
2,766.8 2,858.6 2,889.5
5,523.2 5,675.8 5,733.7
10,226.1 10,481.3 11,253.8
361.0 361.0 361.0
2,115.0 2,115.0 2,115.0
18,225.3 18,633.2 19,463.5
3,340.5 4,347.8 5,348.6

902.4 1,100.0 1,301.2
4,242.9 5,447.7 6,649.8
22,468.2 24,080.9 26,113.3

5.2% 5.3% 5.3%
1.97 1.97 1.97
2.0% 2.0% 2.0%
Ticker: NYSE CL
# Cash Flow Statement
Operating Activities
Net income including noncontrolling interests
Depreciation and amortization

Interest Expenses
Other Income
Other Current Assets
Cash effects of changes in:
Receivables
Inventories
Accounts payable
Other accruals
Accrued income taxes
Net cash provided by operations
Investing Activities
Purchase of Property plant and equipment
Purchase of Intangible assets
Other Income
Net cash used in investing activities
Financing Activities
Debt Taken
Debt repaid
Interest paid
Dividend
Net cash used in financing activities
Total cash generated during year
Add: Opening balance of cash and cash equivalents

Closing balance
Forcasting
FY2024 FY2025 FY2026 FY2027
2,849.0 2,924.5 3,008.3 3,128.6
629.9 659.1 681.3 695.5

226.3 268.0 276.7 284.0
(109.5) (108.6) (119.5) (132.2)
(27.7) 72.2 62.2 6.0
(108.4) (91.1) (69.9) (45.6)

(97.8) (134.1) (100.1) (40.4)
85.9 117.8 87.9 35.4
229.3 48.1 112.5 91.8
180.0 10.4 11.7 18.0
3,857.0 3,766.1 3,951.0 4,041.1
(842.0) (853.6) (816.1) (761.4)

(39.0) (39.0) (39.0) (39.0)
109.5 108.6 119.5 132.2
(771.5) (783.9) (735.6) (668.3)
2,096.6 980.2 1,339.4 863.2

(630.0) (643.0) (1,060.0) (503.0)
(226.3) (268.0) (276.7) (284.0)
(1,886.8) (2,037.9) (2,125.5) (2,121.4)
(646.4) (1,968.7) (2,122.9) (2,045.1)
2,439.1 1,013.4 1,092.6 1,327.8
966.0 3,405.1 4,418.6 5,511.1

3,405.1 4,418.6 5,511.1 6,838.9
FY2028
3,186.9
700.9
293.3
(117.5)
(2.3)
(19.0)
(20.1)
17.7
31.0
6.8
4,077.6
(691.4)
(39.0)
117.5
(612.9)
775.9
(601.0)
(293.3)
(2,186.0)
(2,304.3)
1,160.4
6,838.9
7,999.3
Ticker: NYSE CL
Historical
# Fixed/Intangible Assets Schedule FY2020 FY2021
# Fixed Assets Schedule (P,P&E)

Opening Balance 3,750.0 3,716.0
Add: Net Purchase 417.00 481.00
Total Fixed Assets / Gross Block 4,167.00 4,197.00
Less: Depreciation 451.00 467.00
Closing Balance / Net Block 3,750.0 3,716.0 3,730.0
Rate of Depreciation 10.8% 11.1%
Fixed Assets Turnover Ratio 3.95 4.15
# Other Intangible Assets Schedule

Opening Balance 2,667.0 2,894.0
Add: Net Purchase 315.0 (343.0)
Total Intangible Assets 2,982.0 2,551.0
Less: Amortization 88.0 89.0
Closing Balance 2,667.0 2,894.0 2,462.0
Rate of Amortization 3.0% 3.5%

FY2022 FY2023 FY2024 FY2025 FY2026 FY2027
3,730.0 4,307.0 4,582.0 4,862.0 5,123.4 5,324.1

1,042.00 770.00 841.98 853.56 816.08 761.42
4,772.00 5,077.00 5,424.0 5,715.6 5,939.5 6,085.5
465.00 495.00 562.0 592.2 615.4 630.5
4,307.0 4,582.0 4,862.0 5,123.4 5,324.1 5,455.0
9.7% 9.7% 10.4% 10.4% 10.4% 10.4%
3.77 3.83 3.83 3.83 3.83 3.83
2,462.0 1,920.0 1,887.0 1,858.0 1,830.1 1,803.1

(462.0) 39.0 39.0 39.0 39.0 39.0
2,000.0 1,959.0 1,926.0 1,897.0 1,869.1 1,842.1
80.0 72.0 68.0 66.9 66.0 65.0
1,920.0 1,887.0 1,858.0 1,830.1 1,803.1 1,777.1
4.0% 3.7% 3.5% 3.5% 3.5% 3.5%

FY2028
5,455.0
691.38
6,146.3
636.8
5,509.5
10.4%
3.83
1,777.1
39.0
1,816.1
64.1
1,752.0
3.5%
Ticker: NYSE CL
# Debt Schedule FY2020
Opening Balance 7847

Add: Debt taken
Less: Debt Repaid
Closing Balance 7847 7601
Interest Expenses 164

Interest rate (pre-tax) 2.1%
Total Long term debt/EBITDA 1.66
Loans and notes payable

Opening balance
Add:Loan taken
Less: Loan repaid
Closing balance
Notes and Loans payable as % of long term debt

FY2021 FY2022 FY2023 FY2024 FY2025 FY2026
7601 7245 8766 8549 10125 10455

2097 974 1334
521 643 1060
7245 8766 8549 10,125 10,455 10,729
175 153 232 226 268 277

2.3% 2.1% 2.6% 2.6% 2.6% 2.6%
1.85 2.55 1.81 1.97 1.97 1.97
310 201 208

0 7 5
109 0 0
201 208 213
2.0% 2.0% 2.0%

casting
FY2027 FY2028
10729 11082
856 773
503 601
11,082 11,254
284 293
2.6% 2.6%
1.97 1.97
213 220
7 3
0 0
220 223
2.0% 2.0%
Ticker: NYSE CL
# Working Capital Schedule FY2020
Current Assets
Receivables / Debtors 1264
Inventories 1673
Other current assets 513
Total Current Assets 3450
Current Liabilities
Accounts payable / Creditors 1393
Accrued income taxes Payable 403
Other accruals 2341
Total Current Liabilities 4137
Net Working Capital -687

Change in Working Capital
Debtors Days 28
Inventory Days 95
Other Current Assets as % of revenue 3.1%
Creditors Days 79
Accrued income taxes Payable ( as % of income tax) 51.2%
Other accruals as % of S,G & A 38.9%
FY2021 FY2022 FY2023 FY2024 FY2025
1297 1504 1586 1,694 1,785

1692 2074 1934 2,032 2,166
576 760 793 765 837
3565 4338 4313 4492 4789
1479 1551 1698 1,784 1,902

436 317 336 516 526
2085 2111 2377 2606 2654
4000 3979 4411 4906 5082
-435 359 -98 -415 -293

-252 -794 457 317 -121
27 31 30 30 30
88 98 87 87 87
3.3% 4.2% 4.1% 3.7% 3.8%
77 73 76 76 76
58.2% 45.7% 35.9% 47.8% 47.8%
32.5% 32.2% 33.2% 34.2% 33.0%
Forcasting
FY2026 FY2027 FY2028
1,855 1,901 1,920

2,266 2,306 2,327
900 906 903
5021 5113 5150
1,990 2,025 2,043

538 556 563
2767 2859 2890
5294 5440 5495
-273 -327 -345

-20 53 19
30 30 30
87 87 87
4.0% 3.9% 3.8%
76 76 76
47.8% 47.8% 47.8%
33.2% 33.4% 33.5%
Ticker: NYSE CL
Colgate
Date Price Open High Low Vol. Change %

Feb 25, 2024 86.49 86.35 86.97 85.67 18.71M 0.28%
Feb 18, 2024 86.25 83.95 86.82 83.7 16.05M 3.32%
Feb 11, 2024 83.48 83.31 84.72 82.68 25.90M 0.02%
Feb 04, 2024 83.46 84.41 85.11 83.17 28.07M -1.37%
Jan 28, 2024 84.62 83.3 86.14 83.1 31.76M 2.16%
Jan 21, 2024 82.83 80.33 83.62 79.69 35.39M 3.05%
Jan 14, 2024 80.38 81 81.19 79.78 18.78M -0.66%
Jan 07, 2024 80.91 80.12 81.25 79.76 22.66M 1.16%
Dec 31, 2023 79.98 79.63 81.3 79.39 18.33M 0.34%
Dec 24, 2023 79.71 78.47 79.78 78.29 11.62M 1.54%
Dec 17, 2023 78.5 77.53 78.71 76.96 22.22M 1.97%
Dec 10, 2023 76.98 77.35 79.43 75.5 30.42M -0.25%
Dec 03, 2023 77.17 78.5 79.18 76.68 19.25M -1.94%
Nov 26, 2023 78.7 77.38 79.02 77 21.82M 1.80%
Nov 19, 2023 77.31 75.28 77.5 75.17 11.19M 2.29%
Nov 12, 2023 75.58 75.8 77.05 75.37 18.20M 0.20%
Nov 05, 2023 75.43 74.86 75.68 74.67 16.98M 0.82%
Oct 29, 2023 74.82 72.77 75.35 72.36 28.87M 4.22%
Oct 22, 2023 71.79 73 74.55 71.46 33.57M -2.02%
Oct 15, 2023 73.27 71.62 73.72 71.07 37.15M 3.27%
Oct 08, 2023 70.95 69.2 71.03 68.44 23.08M 2.19%
Oct 01, 2023 69.43 70.91 71.14 67.62 18.63M -2.36%
Sep 24, 2023 71.11 72.25 72.67 70.72 17.25M -1.85%
Sep 17, 2023 72.45 73.4 74.11 72.34 18.83M -0.98%
Sep 10, 2023 73.17 73.2 74.13 72.47 19.04M -0.04%
Sep 03, 2023 73.2 73 74.18 72.28 15.35M -0.10%
Aug 27, 2023 73.27 73.94 74.11 72.45 16.47M -0.76%
Aug 20, 2023 73.83 74.3 74.38 73.13 15.23M -0.97%
Aug 13, 2023 74.55 77.1 77.16 73.53 18.92M -3.06%
Aug 06, 2023 76.9 76.46 77.19 76.12 14.88M 0.84%
Jul 30, 2023 76.26 75.66 77.85 75.42 26.61M 0.85%
Jul 23, 2023 75.62 77.12 78.39 73.75 28.93M -2.03%
Jul 16, 2023 77.19 76.29 77.57 75.42 31.04M 0.98%
Jul 09, 2023 76.44 75.79 76.63 74.65 21.54M 1.12%
Jul 02, 2023 75.59 76.65 77.44 75.53 14.60M -1.88%
Jun 25, 2023 77.04 76.65 77.41 74.65 26.03M -0.09%
Jun 18, 2023 77.11 77.94 78.53 77.04 23.75M -0.86%
Jun 11, 2023 77.78 76.19 78.04 74.99 21.79M 2.56%
Jun 04, 2023 75.84 75.82 77 74.43 20.36M -0.28%
May 28, 2023 76.05 75.48 76.12 74.3 32.93M -0.21%
May 21, 2023 76.21 79.58 79.66 75.54 30.85M -4.65%
May 14, 2023 79.93 81.89 82.09 79.01 22.53M -2.50%
May 07, 2023 81.98 80.49 82.05 80.17 21.75M 1.72%
Apr 30, 2023 80.59 79.84 81.83 79.38 31.26M 0.99%
Apr 23, 2023 79.8 76.78 81.49 76.61 31.67M 3.91%
Apr 16, 2023 76.8 75.77 77.5 75.13 31.33M 1.60%
Apr 09, 2023 75.59 75.17 76.63 74.62 21.36M -0.12%
Apr 02, 2023 75.68 75.24 76.09 74.7 14.40M 0.71%
Mar 26, 2023 75.15 73.82 75.86 73.7 20.65M 2.36%
Mar 19, 2023 73.42 72.44 73.54 71.78 20.81M 1.69%
Mar 12, 2023 72.2 71.35 73.45 71.35 30.40M 1.25%
Mar 05, 2023 71.31 73.7 74.04 70.92 20.96M -3.57%
Feb 26, 2023 73.95 73.42 74.14 71.82 15.38M 1.12%
Feb 19, 2023 73.13 73.9 75.04 72.75 13.87M -1.87%
Feb 12, 2023 74.52 73.87 74.96 71.74 20.17M 1.32%
Feb 05, 2023 73.55 74.2 74.41 72.71 18.44M -1.00%
Jan 29, 2023 74.29 72.2 75.3 72.05 27.69M 3.77%
Jan 22, 2023 71.59 75.54 75.99 70.94 27.05M -5.10%
Jan 15, 2023 75.44 78.16 78.96 74.03 25.95M -3.10%
Jan 08, 2023 77.85 79.96 80.4 76.35 25.20M -2.66%
Jan 01, 2023 79.98 78.79 80.46 77.72 11.47M 1.51%
Dec 25, 2022 78.79 79.56 80.44 78.21 9.19M -0.83%
Dec 18, 2022 79.45 77.6 79.58 77.13 13.34M 2.17%
Dec 11, 2022 77.76 77.99 79.84 77.22 25.68M -0.03%
Dec 04, 2022 77.78 77.48 78.36 76.69 15.40M -0.50%
Nov 27, 2022 78.17 76.54 78.45 75.64 17.13M 1.82%
Nov 20, 2022 76.77 76.7 77.39 76.09 13.77M 0.41%
Nov 13, 2022 76.46 74.9 76.68 74.55 18.22M 2.53%
Nov 06, 2022 74.57 73.49 75.38 73.11 16.70M 1.89%
Oct 30, 2022 73.19 74.61 75.1 72.07 21.35M -1.94%
Oct 23, 2022 74.64 72.04 74.68 71.22 21.85M 4.44%
Oct 16, 2022 71.47 71.54 74.9 70.19 29.22M 0.20%
Oct 09, 2022 71.33 69.02 72.14 67.84 20.98M 3.39%
Oct 02, 2022 68.99 70.83 72.42 68.74 19.07M -1.79%
Sep 25, 2022 70.25 75.53 75.78 70.16 27.64M -6.99%
Sep 18, 2022 75.53 75.48 76.32 74.71 17.19M -0.21%
Sep 11, 2022 75.69 78.14 78.62 74.53 28.74M -3.00%
Sep 04, 2022 78.03 77.68 79.11 76.85 20.58M -0.18%
Aug 28, 2022 78.17 78.97 80.42 77.77 18.46M -1.31%
Aug 21, 2022 79.21 82.99 83.07 79.07 15.17M -4.88%
Aug 14, 2022 83.27 80.5 83.81 80.33 16.59M 3.71%
Aug 07, 2022 80.29 80.74 81.02 79.35 19.98M -0.17%
Jul 31, 2022 80.43 78.96 81.76 78.76 36.11M 2.15%
Jul 24, 2022 78.74 77.5 79.7 77.15 18.25M 1.64%
Jul 17, 2022 77.47 78.01 78.17 75.19 19.24M -0.87%
Jul 10, 2022 78.15 78.5 79.33 77.09 22.46M -0.26%
Jul 03, 2022 78.35 81.33 81.97 78.23 16.68M -4.42%
Jun 26, 2022 81.97 79.56 82.02 78.76 17.73M 1.98%
Jun 19, 2022 80.38 74.9 80.52 74.4 18.24M 8.56%
Jun 12, 2022 74.04 75.43 76.83 72.69 30.83M -3.38%
Jun 05, 2022 76.63 79.2 79.68 75.15 23.08M -2.91%
May 29, 2022 78.93 78.52 79.56 77.26 16.62M 0.09%
May 22, 2022 78.86 75.58 79.07 75.37 17.91M 4.96%
May 15, 2022 75.13 78.14 79.24 73.87 25.00M -4.17%
May 08, 2022 78.4 76.35 78.44 76.06 27.57M 2.03%
May 01, 2022 76.84 77.07 77.55 73.93 32.45M -0.27%
Apr 24, 2022 77.05 81.48 82.37 76.18 35.25M -4.99%
Apr 17, 2022 81.1 80.86 83.39 79.72 29.46M 0.20%
Apr 10, 2022 80.94 80.37 81.47 79.96 28.13M 0.86%
Apr 03, 2022 80.25 75.82 80.62 74.88 34.17M 5.01%
Mar 27, 2022 76.42 74.84 76.79 74.84 26.67M 2.19%
Mar 20, 2022 74.78 73.6 75.06 72.86 26.87M 3.57%
Mar 13, 2022 72.2 74.31 75.9 72.2 31.85M -2.13%
Mar 06, 2022 73.77 76.91 77.24 73.34 27.24M -4.64%
Feb 27, 2022 77.36 77.13 77.92 75.73 20.28M -1.00%
Feb 20, 2022 78.14 79.36 79.8 75.46 21.60M -1.77%
Feb 13, 2022 79.55 79.56 79.94 77.38 21.06M 0.03%
Feb 06, 2022 79.53 81.47 81.73 79.39 20.66M -1.96%
Jan 30, 2022 81.12 82.24 83.27 80.81 27.83M -2.32%
Jan 23, 2022 83.05 84.18 84.75 79.59 34.67M -0.74%
Jan 16, 2022 83.67 82.78 85.04 81.98 24.43M 0.26%
Jan 09, 2022 83.45 84.29 84.51 81.97 23.94M -1.17%
Jan 02, 2022 84.44 84.55 85.61 83.49 21.15M -1.05%
Dec 26, 2021 85.34 83 85.4 82.89 13.73M 3.08%
Dec 19, 2021 82.79 82.09 83.01 81.77 17.10M 0.38%
Dec 12, 2021 82.48 79.28 84.27 79.28 35.30M 3.79%
Dec 05, 2021 79.47 77.29 79.6 76.77 22.01M 3.52%
Nov 28, 2021 76.77 77.08 78.07 75.01 26.21M -0.38%
Nov 21, 2021 77.06 77.41 78.6 76.96 11.33M -0.18%
Nov 14, 2021 77.2 78.25 78.78 76.17 16.94M -1.06%
Nov 07, 2021 78.03 77.85 78.53 77.01 16.30M 0.24%
Oct 31, 2021 77.84 75.99 77.95 75.57 19.02M 2.17%
Oct 24, 2021 76.19 75.02 77.45 74.2 27.72M 0.91%
Oct 17, 2021 75.5 75.93 76.01 74.29 26.89M -0.98%
Oct 10, 2021 76.25 75.9 76.99 75.08 18.03M 0.87%
Oct 03, 2021 75.59 75.51 76.41 74.01 19.88M 0.01%
Sep 26, 2021 75.58 76.5 77.36 75.07 19.60M -1.37%
Sep 19, 2021 76.63 77.02 77.23 75.69 16.61M 0.52%
Sep 12, 2021 76.23 77.34 78.18 75.86 21.49M -1.05%
Sep 05, 2021 77.04 77.9 78.21 76.6 14.43M -1.12%
Aug 29, 2021 77.91 77.63 78.56 77.45 13.99M 0.61%
Aug 22, 2021 77.44 78.73 78.98 76.99 14.33M -1.73%
Aug 15, 2021 78.8 79.49 80.72 78.12 19.67M -0.81%
Aug 08, 2021 79.44 78.77 79.64 77.99 16.66M 1.03%
Aug 01, 2021 78.63 79.49 79.88 77.82 20.18M -1.09%
Jul 25, 2021 79.5 83.15 84.57 79.22 26.68M -4.54%
Jul 18, 2021 83.28 84.38 84.96 81.29 20.19M -1.32%
Jul 11, 2021 84.39 82.51 84.5 82.28 20.90M 2.38%
Jul 04, 2021 82.43 81.67 83.09 81.45 12.76M 0.89%
Jun 27, 2021 81.7 81.6 82.3 80.82 16.83M 0.29%
Jun 20, 2021 81.46 81.27 81.69 80.21 23.99M 0.54%
Jun 13, 2021 81.02 83.66 83.9 81 19.91M -3.12%
Jun 06, 2021 83.63 84.09 84.23 82.53 19.61M -0.40%
May 30, 2021 83.97 84.95 85.01 82.12 16.96M 0.23%
May 23, 2021 83.78 84.44 84.91 83.69 17.93M -0.53%
May 16, 2021 84.23 83.79 84.68 82.44 18.09M 0.80%
May 09, 2021 83.56 82.65 84.01 81.45 21.85M 1.68%
May 02, 2021 82.18 80.84 82.54 80.19 17.05M 1.83%
Apr 25, 2021 80.7 79.75 81.16 78.41 23.50M 1.14%
Apr 18, 2021 79.79 80.48 82.05 79.48 20.03M -1.13%
Apr 11, 2021 80.7 79.8 80.96 79 24.23M 1.15%
Apr 04, 2021 79.78 78.73 80.33 78.61 20.15M 1.57%
Mar 28, 2021 78.55 79.11 79.97 77.58 18.03M -0.85%
Mar 21, 2021 79.22 74.98 79.26 74.84 27.42M 5.65%
Mar 14, 2021 74.98 76.04 76.5 74.67 28.29M -0.70%
Mar 07, 2021 75.51 75.76 77.34 74.14 26.77M -0.72%
Feb 28, 2021 76.06 75.44 76.36 74.18 31.13M 1.14%
Feb 21, 2021 75.2 77.22 78.44 75.15 20.39M -2.59%
Feb 14, 2021 77.2 78.05 78.92 77.07 15.57M -1.57%
Feb 07, 2021 78.43 80 80.13 77.78 18.23M -1.80%
Jan 31, 2021 79.87 78.64 80.07 78.32 22.85M 2.40%
Jan 24, 2021 78 78.21 80.2 77.84 35.27M -0.24%
Jan 17, 2021 78.19 82.55 82.55 77.9 21.49M -4.51%
Jan 10, 2021 81.88 82.35 83.06 81.62 22.95M -0.57%
Jan 03, 2021 82.35 84.78 85.56 81.14 25.75M -3.70%
Dec 27, 2020 85.51 85.28 86.21 84.53 7.67M 0.55%
Dec 20, 2020 85.04 85.05 85.49 84.2 8.52M -1.04%
Dec 13, 2020 85.93 85.08 86.2 84.14 17.28M 1.48%
Dec 06, 2020 84.68 84.8 85.86 84.15 13.68M -0.41%
Nov 29, 2020 85.03 84.99 86.38 84.2 17.45M 0.15%
Nov 22, 2020 84.9 85.23 85.65 83.97 12.59M -0.31%
Nov 15, 2020 85.16 85.38 86.41 84.6 19.40M -0.23%
Nov 08, 2020 85.36 83.8 85.41 81.39 22.47M 2.81%
Nov 01, 2020 83.03 80.18 85.64 79.51 22.59M 5.25%
Oct 25, 2020 78.89 78.86 81.09 75.56 22.79M -0.57%
Oct 18, 2020 79.34 80.45 80.9 78.68 14.18M -1.21%
Oct 11, 2020 80.31 79.69 80.99 79.28 14.27M 0.68%
Oct 04, 2020 79.77 77.5 80.13 77.2 12.35M 3.06%
Sep 27, 2020 77.4 76.73 77.96 75.85 16.21M 1.91%
Sep 20, 2020 75.95 75.32 76.57 74.35 14.01M 0.16%
Sep 13, 2020 75.83 76.97 77.75 75.28 14.21M -1.20%
Sep 06, 2020 76.75 77.2 78.36 75.57 14.85M -0.60%
Aug 30, 2020 77.21 79.2 80.1 76.34 17.78M -2.72%
Aug 23, 2020 79.37 78.81 79.51 78.02 13.90M 0.86%
Aug 16, 2020 78.69 76.86 78.84 76.83 14.93M 2.13%
Aug 09, 2020 77.05 76.5 77.78 75.81 16.15M 1.06%
Aug 02, 2020 76.24 76.7 77.27 75.6 15.39M -1.24%
Jul 26, 2020 77.2 74.1 77.46 74 19.61M 3.88%
Jul 19, 2020 74.32 74.97 75.24 72.61 15.79M -1.17%
Jul 12, 2020 75.2 73.63 75.49 73.25 15.03M 2.06%
Jul 05, 2020 73.68 73.72 74.62 72.69 18.57M 0.55%
Jun 28, 2020 73.28 71.89 73.87 71.89 12.68M 2.46%
Jun 21, 2020 71.52 73.39 73.87 71.21 17.73M -2.51%
Jun 14, 2020 73.36 72.36 75.39 71.74 17.60M 0.78%
Jun 07, 2020 72.79 71.94 75 71.76 25.27M 0.54%
May 31, 2020 72.4 72.27 73.11 70.29 21.89M 0.10%
May 24, 2020 72.33 71.34 72.57 69.1 19.29M 2.23%
May 17, 2020 70.75 69.92 71.01 69.14 22.33M 2.61%
May 10, 2020 68.95 69.53 70 65.54 23.56M -0.61%
May 03, 2020 69.37 68.65 70.13 67.8 19.97M 1.23%
Apr 26, 2020 68.53 71.92 71.95 68.31 22.22M -4.02%
Apr 19, 2020 71.4 72.93 73.31 70.25 17.42M -2.75%
Apr 12, 2020 73.42 69.63 73.89 69.21 18.99M 5.02%
Apr 05, 2020 69.91 69.6 71.79 68.83 18.99M 3.39%
Mar 29, 2020 67.62 65.99 68.69 64.09 25.38M 3.62%
Mar 22, 2020 65.26 62.09 66.63 58.49 43.99M 5.12%
Mar 15, 2020 62.08 62.16 72.14 61.39 45.52M -10.16%
Mar 08, 2020 69.1 69.3 72.01 63.2 43.51M -4.70%
Mar 01, 2020 72.51 68.51 75.47 68.51 34.82M 7.31%
Feb 23, 2020 67.57 71.71 75.72 66.32 32.82M -11.41%
Feb 16, 2020 76.27 76.61 76.69 74.25 15.75M -0.55%
Feb 09, 2020 76.69 75.96 77.41 75.5 17.87M 0.87%
Feb 02, 2020 76.03 74.06 76.6 74.06 24.57M 3.05%
Jan 26, 2020 73.78 70.15 74.97 68.56 26.82M 4.95%
Jan 19, 2020 70.3 71.07 71.38 70 14.88M -1.24%
Jan 12, 2020 71.18 70.16 71.3 69.8 19.70M 1.47%
Jan 05, 2020 70.15 68.08 70.43 67.47 21.50M 3.13%
Dec 29, 2019 68.02 68.87 69.1 67.68 10.45M -1.68%
Dec 22, 2019 69.18 69.01 69.34 68.26 9.03M 0.48%
Dec 15, 2019 68.85 68.84 69.3 67.27 24.16M 0.23%
Dec 08, 2019 68.69 68.25 68.87 66.94 19.52M 0.66%
Dec 01, 2019 68.24 68 68.32 66.79 18.11M 0.62%
Nov 24, 2019 67.82 66.83 67.98 66.34 10.44M 1.66%
Nov 17, 2019 66.71 66.81 67.94 66.22 17.34M 0.51%
Nov 10, 2019 66.37 66.4 67.08 65.95 17.54M -0.39%
Nov 03, 2019 66.63 66.53 67.06 64.75 24.16M -0.27%
Oct 27, 2019 66.81 68.64 68.96 65.57 20.69M -2.34%
Oct 20, 2019 68.41 68 68.75 66.8 19.63M 0.56%
Oct 13, 2019 68.03 70.61 70.79 67.37 19.29M -3.52%
Oct 06, 2019 70.51 71.97 72.18 69.7 11.98M -2.16%
Sep 29, 2019 72.07 73.15 74.28 70.07 15.43M -1.62%
Sep 22, 2019 73.26 70.85 73.35 70.84 17.77M 3.26%
Sep 15, 2019 70.95 70.1 71.26 68.97 19.69M 0.34%
Sep 08, 2019 70.71 74.6 74.6 70.39 19.50M -5.34%
Sep 01, 2019 74.7 73.67 75 73.46 10.15M 0.74%
Aug 25, 2019 74.15 72.66 74.55 72.21 11.12M 2.66%
Aug 18, 2019 72.23 73.01 73.88 71.81 12.57M -0.07%
Aug 11, 2019 72.28 71.4 72.5 70.25 15.22M 1.06%
Aug 04, 2019 71.52 70.99 72.09 68.41 20.01M 0.45%
Jul 28, 2019 71.2 73.85 76.41 70.83 23.28M -3.38%
Jul 21, 2019 73.69 72.84 73.78 71.13 18.60M 1.36%
Jul 14, 2019 72.7 74.42 74.67 72.69 13.58M -2.26%
Jul 07, 2019 74.38 73.13 74.43 72.69 15.08M 1.70%
Jun 30, 2019 73.14 71.96 74.05 71.59 11.52M 2.05%
Jun 23, 2019 71.67 73.54 74.25 71.39 17.43M -1.75%
Jun 16, 2019 72.95 73.35 74.12 72.38 17.44M -0.55%
Jun 09, 2019 73.35 73.86 74.09 71.99 15.14M -0.86%
Jun 02, 2019 73.99 69.7 74.14 69.59 17.41M 6.28%
May 26, 2019 69.62 71.29 71.61 69.44 11.77M -2.22%
May 19, 2019 71.2 72.08 72.58 71.02 14.67M -1.07%
May 12, 2019 71.97 70.88 73.1 70.6 16.26M 0.66%
May 05, 2019 71.5 71.53 71.78 69.55 14.54M -0.63%
Apr 28, 2019 71.95 71.25 72.85 70.79 16.00M 0.91%
Apr 21, 2019 71.3 69.37 71.5 68.04 20.04M 2.81%
Apr 14, 2019 69.35 68.51 69.39 68.43 12.09M 0.84%
Apr 07, 2019 68.77 68.05 68.77 67.6 12.16M 1.25%
Mar 31, 2019 67.92 68.38 68.68 67.25 15.58M -0.90%
Mar 24, 2019 68.54 65.91 68.61 65.83 15.75M 3.85%
Mar 17, 2019 66 67.25 67.35 64.89 17.02M -1.79%
Mar 10, 2019 67.2 65.3 67.21 65.21 19.05M 2.83%
Mar 03, 2019 65.35 66.31 66.33 64.78 16.55M -0.98%
Feb 24, 2019 66 67 67.36 65.36 16.08M -1.35%
Feb 17, 2019 66.9 66.44 67.47 66.12 15.83M 0.63%
Feb 10, 2019 66.48 65.59 66.54 65.33 20.04M 1.20%
Feb 03, 2019 65.69 65.29 65.69 64.5 17.53M 0.98%
Jan 27, 2019 65.05 61.71 65.25 61.6 28.52M 5.19%
Jan 20, 2019 61.84 62.13 63.6 60.96 24.08M -1.26%
Jan 13, 2019 62.63 61.81 63.7 61.37 18.24M 0.85%
Jan 06, 2019 62.1 59.44 62.54 59.31 23.07M 4.33%
Church & Dwight
Date Price Open High Low Vol.

Feb 25, 2024 100.28 100.38 100.89 99.12 5.05M
Feb 18, 2024 100.4 98.34 100.73 97.03 3.92M
Feb 11, 2024 97.78 98.59 99.44 96.09 6.26M
Feb 04, 2024 98.83 100 101.75 98.15 9.45M
Jan 28, 2024 99.37 99.36 103.21 98.45 9.62M
Jan 21, 2024 99.12 96.7 99.92 96.55 6.09M
Jan 14, 2024 96.93 97.67 99.43 96.72 5.47M
Jan 07, 2024 97.65 94.18 98.02 93.45 6.09M
Dec 31, 2023 93.87 94.37 95.72 93.32 4.87M
Dec 24, 2023 94.56 92 94.64 91.58 3.85M
Dec 17, 2023 91.9 92.3 93.37 90.69 5.34M
Dec 10, 2023 91.5 93.28 95.12 90.26 8.72M
Dec 03, 2023 92.94 94.68 95.94 92.56 6.15M
Nov 26, 2023 95.37 94.47 96.88 93.69 10.13M
Nov 19, 2023 94.83 92.04 94.84 91.2 4.97M
Nov 12, 2023 92.4 89.51 93.16 89.05 8.36M
Nov 05, 2023 89.72 86.81 89.93 86.23 9.88M
Oct 29, 2023 86.8 90.73 91.97 82.25 11.82M
Oct 22, 2023 90.11 90.64 93.13 89.87 8.54M
Oct 15, 2023 90.12 88.3 90.84 87.68 6.81M
Oct 08, 2023 87.7 85.92 88.47 85.14 8.78M
Oct 01, 2023 85.99 91.47 92.12 85.73 9.50M
Sep 24, 2023 91.63 94.6 94.73 91.32 5.49M
Sep 17, 2023 94.69 95.64 95.69 93.93 4.65M
Sep 10, 2023 95.22 96.93 96.93 94.94 6.14M
Sep 03, 2023 95.67 95.95 97.2 93.92 5.26M
Aug 27, 2023 96.26 94.61 97.32 93.84 7.13M
Aug 20, 2023 93.3 92.72 93.77 91.88 4.09M
Aug 13, 2023 93.09 95.94 96.43 91.38 5.43M
Aug 06, 2023 95.99 94.65 97.18 94.65 5.91M
Jul 30, 2023 94.63 97.37 97.56 94.38 8.62M
Jul 23, 2023 97.15 98.07 98.4 95.84 7.85M
Jul 16, 2023 98.13 98.73 99.26 96.03 6.50M
Jul 09, 2023 98.82 99.27 99.85 97.11 4.16M
Jul 02, 2023 98.97 100.2 100.52 98.66 5.09M
Jun 25, 2023 100.23 97.01 100.39 95.93 8.72M
Jun 18, 2023 97.12 96.29 97.97 94.41 9.86M
Jun 11, 2023 96.16 94.47 96.97 93.42 6.58M
Jun 04, 2023 94.1 93.79 95.19 91.81 5.12M
May 28, 2023 93.81 93.12 93.82 91.45 10.80M
May 21, 2023 93.97 94.71 95.64 92.95 7.40M
May 14, 2023 95.03 97.25 97.48 93.5 8.02M
May 07, 2023 96.86 97.09 97.39 95.72 7.51M
Apr 30, 2023 97.53 96.77 98.32 95.93 9.02M
Apr 23, 2023 97.12 91.19 98.22 91.02 8.83M
Apr 16, 2023 91.61 88.94 91.62 88.49 5.33M
Apr 09, 2023 88.54 90.25 90.97 88.4 5.26M
Apr 02, 2023 90.61 88.02 90.67 87.88 5.25M
Mar 26, 2023 88.41 86.42 88.6 85.86 4.97M
Mar 19, 2023 85.98 86.08 86.44 83.98 6.26M
Mar 12, 2023 85.46 84.07 86.56 84 7.56M
Mar 05, 2023 83.88 84 84.58 82.82 7.27M
Feb 26, 2023 84.22 83.86 84.79 82.4 6.06M
Feb 19, 2023 83.57 83.44 85.09 83.12 5.44M
Feb 12, 2023 83.78 82.21 83.85 81.92 6.32M
Feb 05, 2023 82.89 84.51 84.85 81.79 7.48M
Jan 29, 2023 82.9 79.72 84.4 79.34 9.84M
Jan 22, 2023 79.55 83.31 83.96 78.63 6.45M
Jan 15, 2023 83.2 84.94 86.04 79.55 6.86M
Jan 08, 2023 81.91 83.33 83.74 80.87 5.63M
Jan 01, 2023 83.59 80.75 84 80.34 4.95M
Dec 25, 2022 80.61 82.13 82.45 79.97 3.00M
Dec 18, 2022 82.06 80.04 82.19 78.92 4.79M
Dec 11, 2022 80.11 80.31 82.89 79.58 9.11M
Dec 04, 2022 80.03 81.93 82.11 79.77 6.98M
Nov 27, 2022 83.07 78.82 83.59 78.72 9.03M
Nov 20, 2022 78.89 76.59 78.94 76.24 4.15M
Nov 13, 2022 76.42 74.52 76.82 74.24 7.52M
Nov 06, 2022 74.47 72.26 75.13 71.75 7.52M
Oct 30, 2022 71.4 76.39 76.97 70.3 13.82M
Oct 23, 2022 76.37 73.64 78.16 73.12 10.45M
Oct 16, 2022 73.19 72.96 75.89 71.21 6.88M
Oct 09, 2022 72.5 70.42 73.55 70.16 6.45M
Oct 02, 2022 70.72 71.8 73.97 70.31 7.70M
Sep 25, 2022 71.44 75.45 75.91 71.37 7.99M
Sep 18, 2022 75.22 76.5 76.67 74.16 6.87M
Sep 11, 2022 76.54 81.6 82.79 76.32 9.00M
Sep 04, 2022 81.56 81.88 82.94 79.35 8.19M
Aug 28, 2022 84.18 84.92 85.8 83.16 7.03M
Aug 21, 2022 85.3 88.56 89.14 85.18 5.76M
Aug 14, 2022 88.7 88.13 89.61 87.28 9.18M
Aug 07, 2022 87.7 87.27 88.53 86.96 8.89M
Jul 31, 2022 87 87.47 89.61 86.15 7.32M
Jul 24, 2022 87.97 93.91 96.54 87.58 7.74M
Jul 17, 2022 94.06 95.08 95.39 91.71 5.58M
Jul 10, 2022 95.58 95.11 96.5 93.91 5.40M
Jul 03, 2022 94.71 94.26 96.26 92.99 6.24M
Jun 26, 2022 94.25 91.23 94.37 90.69 6.10M
Jun 19, 2022 91.61 84.7 92.31 83.68 8.64M
Jun 12, 2022 82.13 85.02 85.81 80.34 10.43M
Jun 05, 2022 85.9 88.89 89.29 84.59 6.19M
May 29, 2022 88.74 90.23 90.85 87.14 7.06M
May 22, 2022 90.33 89.39 91.56 88.42 6.85M
May 15, 2022 88.75 98.03 99.04 86.92 6.85M
May 08, 2022 98.15 95.2 99.56 94.67 7.10M
May 01, 2022 95.73 97.74 98.46 93.99 6.67M
Apr 24, 2022 97.56 103.19 105.28 97.4 8.28M
Apr 17, 2022 102.79 102.65 104.42 100.77 5.33M
Apr 10, 2022 102.65 103.4 105.15 102.35 4.88M
Apr 03, 2022 103.45 100.75 104.18 98.57 5.06M
Mar 27, 2022 101.36 98.11 101.37 97.5 5.54M
Mar 20, 2022 97.97 97 98.81 96.18 4.37M
Mar 13, 2022 96.94 95.93 99.24 95.31 6.83M
Mar 06, 2022 95.15 100.3 102.78 94.63 7.82M
Feb 27, 2022 100.69 97.45 100.85 95.46 8.01M
Feb 20, 2022 98.7 98.29 98.71 93.86 6.20M
Feb 13, 2022 98.78 97.87 98.98 95.1 9.17M
Feb 06, 2022 97.9 101.43 101.82 97.77 11.20M
Jan 30, 2022 100.98 102.5 104.09 100.39 12.42M
Jan 23, 2022 103 104 104.48 95.86 13.54M
Jan 16, 2022 103.4 104.3 104.84 101.8 7.94M
Jan 09, 2022 104.22 103.56 104.41 100.35 10.47M
Jan 02, 2022 103.6 101.37 104.39 99.57 7.75M
Dec 26, 2021 102.5 99.61 103 99.37 4.94M
Dec 19, 2021 99.53 98.01 100.34 96.77 5.44M
Dec 12, 2021 98.09 95.64 102.27 95.15 11.82M
Dec 05, 2021 95.65 92.33 96.26 92.26 8.95M
Nov 28, 2021 92.33 93.89 94.37 88.94 10.97M
Nov 21, 2021 93.34 92.23 94.75 91.93 3.85M
Nov 14, 2021 92.23 90.04 93.06 89.81 5.05M
Nov 07, 2021 89.92 88.64 90.95 87.06 4.42M
Oct 31, 2021 88.78 87.87 89.71 86.89 5.49M
Oct 24, 2021 87.36 84.23 88.39 82.7 8.31M
Oct 17, 2021 84.68 83.25 84.91 81.28 6.00M
Oct 10, 2021 83.45 83.14 83.97 82.28 3.68M
Oct 03, 2021 83.15 82.43 83.71 80.76 5.61M
Sep 26, 2021 82.24 82.73 84.66 81.44 6.05M
Sep 19, 2021 82.98 83.54 84.68 82.57 6.89M
Sep 12, 2021 83.59 82.68 84.24 82.58 6.94M
Sep 05, 2021 82.71 84.45 86.21 82.41 7.29M
Aug 29, 2021 84.39 82.72 84.82 82.68 4.37M
Aug 22, 2021 82.71 86.1 86.1 81.87 4.64M
Aug 15, 2021 86.02 85.37 86.98 84.69 4.34M
Aug 08, 2021 85.1 84 85.26 83.31 3.73M
Aug 01, 2021 83.51 86.28 86.73 82.91 7.29M
Jul 25, 2021 86.58 86.24 88.26 85.25 6.38M
Jul 18, 2021 86.48 87.17 88.91 84.04 6.47M
Jul 11, 2021 87.33 86.92 87.63 84.82 5.54M
Jul 04, 2021 86.98 85.05 87.81 84.95 5.81M
Jun 27, 2021 85.27 84.5 85.89 84.23 5.08M
Jun 20, 2021 84.23 83.84 84.7 82.4 10.68M
Jun 13, 2021 83.68 84.98 86 83.57 8.74M
Jun 06, 2021 84.69 86.47 86.61 84.06 7.53M
May 30, 2021 86.47 86.04 86.82 84.39 5.52M
May 23, 2021 85.73 87.39 87.82 85.16 6.69M
May 16, 2021 87.19 88.85 89.45 86.58 5.95M
May 09, 2021 88.55 87.53 90 86.5 5.94M
May 02, 2021 87.43 85.76 89.51 85.44 5.82M
Apr 25, 2021 85.74 87.37 87.54 83.93 8.34M
Apr 18, 2021 87.56 86.76 90.24 85.62 6.04M
Apr 11, 2021 87.94 87.2 88.24 86.21 5.42M
Apr 04, 2021 86.79 86.78 88.8 86.41 6.94M
Mar 28, 2021 86.53 87.65 89.34 85.2 7.63M
Mar 21, 2021 87.35 83.09 87.55 82.31 8.78M
Mar 14, 2021 83.09 83.55 83.93 80.91 9.58M
Mar 07, 2021 82.9 79.64 83.22 79.12 6.66M
Feb 28, 2021 79.96 78.88 80.25 77.62 7.12M
Feb 21, 2021 78.75 81.55 81.58 78.69 6.77M
Feb 14, 2021 81.45 82.73 83.73 81.03 4.99M
Feb 07, 2021 82.94 83.04 84.06 81.6 5.50M
Jan 31, 2021 82.87 84.32 85.41 81.46 8.48M
Jan 24, 2021 84.43 85.49 90.24 84.33 9.34M
Jan 17, 2021 84.92 85.91 86.04 83.93 5.28M
Jan 10, 2021 85.24 85.64 86.31 83.61 7.16M
Jan 03, 2021 85.4 87.02 87.79 83.81 7.80M
Dec 27, 2020 87.23 87.55 88.45 86.2 3.65M
Dec 20, 2020 86.86 87.22 87.71 85.79 3.44M
Dec 13, 2020 88.15 85.98 88.28 85.76 6.77M
Dec 06, 2020 85.85 86.25 87.5 85.05 6.48M
Nov 29, 2020 86.34 86.21 88.46 85.08 8.75M
Nov 22, 2020 86.27 85.62 86.35 83.43 5.82M
Nov 15, 2020 85.96 87.21 88.28 85.62 6.72M
Nov 08, 2020 87.38 91.66 91.86 84.24 13.30M
Nov 01, 2020 90.5 89.86 91.6 87.15 8.03M
Oct 25, 2020 88.39 91.26 93.22 82.52 8.97M
Oct 18, 2020 91.91 93.6 94.63 90.94 5.31M
Oct 11, 2020 93.19 92.7 96.31 92.14 8.81M
Oct 04, 2020 92.76 91.02 93.46 89.39 7.44M
Sep 27, 2020 91.17 93.62 94.4 91.06 5.90M
Sep 20, 2020 92.95 90.19 93.45 88.64 6.37M
Sep 13, 2020 90.32 93.55 93.75 89.6 7.34M
Sep 06, 2020 92.87 93.5 95.12 91.57 4.16M
Aug 30, 2020 93.3 94.85 98.96 92.11 6.68M
Aug 23, 2020 94.91 96.17 97.02 94.08 4.54M
Aug 16, 2020 96.5 94.22 97.15 93.75 7.16M
Aug 09, 2020 94.26 95 95.34 92.25 4.59M
Aug 02, 2020 94.96 95.19 96.72 91.86 8.88M
Jul 26, 2020 96.33 86.18 96.4 85.92 10.01M
Jul 19, 2020 85.87 84.7 86.95 83.73 6.73M
Jul 12, 2020 84.87 82.88 85.36 81.74 11.58M
Jul 05, 2020 82.78 79 83.04 77.56 8.09M
Jun 28, 2020 78.29 76.74 78.85 76.02 5.13M
Jun 21, 2020 76.15 77.37 78.31 75.43 6.64M
Jun 14, 2020 77.52 72.64 79.09 72.03 8.31M
Jun 07, 2020 73.08 72.88 76.98 72.76 6.44M
May 31, 2020 73.79 74.99 76.42 72.44 6.55M
May 24, 2020 75.07 72.2 75.22 70.07 7.69M
May 17, 2020 71.93 73.75 73.96 70.61 6.63M
May 10, 2020 73.6 73.41 74.67 71.1 9.71M
May 03, 2020 73.35 71.22 73.8 70.18 6.99M
Apr 26, 2020 71.22 72.3 72.39 67.08 10.23M
Apr 19, 2020 71.35 73.08 74.1 70.2 5.46M
Apr 12, 2020 73.55 67.27 73.67 67.27 8.20M
Apr 05, 2020 68.39 68.3 69.98 66.69 5.82M
Mar 29, 2020 67.65 63.18 68.18 61.89 9.79M
Mar 22, 2020 61.97 65.62 65.77 59.36 12.46M
Mar 15, 2020 65.75 50.02 71.87 47.98 16.88M
Mar 08, 2020 63.29 70.99 73.21 61 14.80M
Mar 01, 2020 74.68 69.83 76.55 69.53 12.07M
Feb 23, 2020 69.52 76.39 77 68.05 10.13M
Feb 16, 2020 76.61 76.54 76.87 75.36 5.56M
Feb 09, 2020 76.43 74.58 76.46 74.55 5.41M
Feb 02, 2020 74.49 74.73 76.38 73.8 8.42M
Jan 26, 2020 74.22 71 77.24 70.29 12.25M
Jan 19, 2020 71.31 72 72.73 70.94 8.05M
Jan 12, 2020 72 70.22 72.35 70.14 7.89M
Jan 05, 2020 70.1 70.43 70.92 68.94 7.25M
Dec 29, 2019 70.27 70.55 70.76 69.54 5.42M
Dec 22, 2019 70.7 70.53 70.76 69.99 3.24M
Dec 15, 2019 70.25 70.01 70.83 67.99 10.14M
Dec 08, 2019 69.99 70.25 70.64 68.35 8.77M
Dec 01, 2019 70.25 70.06 70.6 68.81 6.90M
Nov 24, 2019 70.24 69.11 70.71 68.6 7.12M
Nov 17, 2019 68.84 67.3 70.08 67.2 11.02M
Nov 10, 2019 67.36 67.76 68.75 66.71 6.40M
Nov 03, 2019 67.58 68.78 69.03 66.45 8.43M
Oct 27, 2019 68.78 74.93 75.69 68.21 10.08M
Oct 20, 2019 74.89 73.89 75.96 73.19 8.99M
Oct 13, 2019 73.89 74.7 74.7 72.4 7.81M
Oct 06, 2019 74.12 75.94 76.43 74.11 5.57M
Sep 29, 2019 76.05 75.19 76.1 74.39 8.02M
Sep 22, 2019 75.66 73.09 76.7 72.53 8.44M
Sep 15, 2019 72.8 72.05 73.61 70.7 12.14M
Sep 08, 2019 71.98 75.54 75.54 69.97 16.86M
Sep 01, 2019 75.9 79.56 80.56 75.37 10.38M
Aug 25, 2019 79.78 78.78 80.7 78.46 5.58M
Aug 18, 2019 78.5 80 80.99 78.05 5.73M
Aug 11, 2019 79.7 76.81 79.8 76.5 6.74M
Aug 04, 2019 76.69 74.19 77.84 73.62 7.11M
Jul 28, 2019 74.32 75.83 77.57 73.07 7.06M
Jul 21, 2019 75.84 75.55 75.99 73.37 4.44M
Jul 14, 2019 75.52 75.43 76.84 74.98 5.49M
Jul 07, 2019 75.29 74.49 75.47 71.64 7.31M
Jun 30, 2019 74.33 73.24 75.13 72.5 5.06M
Jun 23, 2019 73.06 76.36 76.52 72.47 8.35M
Jun 16, 2019 75.94 77.35 77.73 74.95 7.29M
Jun 09, 2019 77.16 77.86 78.15 76.26 4.90M
Jun 02, 2019 77.98 74.78 79.22 74.51 7.09M
May 26, 2019 74.41 74.87 75.3 72.53 5.49M
May 19, 2019 74.71 73.92 75.49 72.71 4.56M
May 12, 2019 73.88 72.72 74.81 72.42 8.23M
May 05, 2019 73.51 74.04 74.51 72.22 6.33M
Apr 28, 2019 74.34 73.97 74.99 72.93 6.49M
Apr 21, 2019 74.12 73.99 74.34 72.76 5.55M
Apr 14, 2019 73.83 74.11 74.49 73.15 4.59M
Apr 07, 2019 73.89 72.33 74.14 71.59 5.10M
Mar 31, 2019 72.31 71.09 72.85 70.4 8.15M
Mar 24, 2019 71.23 67.13 72.19 66.87 10.58M
Mar 17, 2019 67.1 67.28 67.5 65.66 6.39M
Mar 10, 2019 67.4 65.74 67.46 65.6 5.54M
Mar 03, 2019 65.65 65.9 66.24 64.96 5.58M
Feb 24, 2019 65.58 66.31 66.53 65 7.68M
Feb 17, 2019 66.28 64.4 66.46 64.19 6.78M
Feb 10, 2019 64.69 63.04 64.92 63.04 8.52M
Feb 03, 2019 63.34 65.44 65.88 59.64 18.02M
Jan 27, 2019 64.67 63.27 65.17 62.72 11.10M
Jan 20, 2019 63.59 68.14 68.14 63.34 13.49M
Jan 13, 2019 68.36 66.92 68.75 66.36 8.56M
Jan 06, 2019 67.15 65.06 67.78 64.92 9.84M
Procter & gamble
Change % Date Price Open High Low

-0.12% Feb 25, 2024 158.85 161.02 161.17 157.61
2.68% Feb 18, 2024 161.03 158.7 161.74 158.13
-1.06% Feb 11, 2024 157.51 157.36 158.97 154.91
-0.54% Feb 04, 2024 157.42 158.17 159.83 156.96
0.25% Jan 28, 2024 158.09 156.68 159.6 155.4
2.26% Jan 21, 2024 156.14 146.97 156.4 146.28
-0.74% Jan 14, 2024 147.57 150.15 151.5 146.92
4.03% Jan 07, 2024 150.6 147.91 151.3 147.65
-0.73% Dec 31, 2023 147.42 146.36 149.41 146.31
2.89% Dec 24, 2023 146.54 145.09 146.96 144.97
0.44% Dec 17, 2023 145.28 144.17 147.49 143.13
-1.55% Dec 10, 2023 143.96 144.8 148.65 142.5
-2.55% Dec 03, 2023 145.15 151.77 152.61 144.52
0.57% Nov 26, 2023 152.66 151.52 153.63 150.08
2.63% Nov 19, 2023 151.38 150.21 151.74 148.83
2.99% Nov 12, 2023 151.07 151.45 153.5 150.38
3.36% Nov 05, 2023 151.41 150.36 151.44 149.12
-3.67% Oct 29, 2023 150.07 147.9 152.29 147.54
-0.01% Oct 22, 2023 147.16 147.86 151.38 146.28
2.76% Oct 15, 2023 148.05 145.86 151.3 145.24
1.99% Oct 08, 2023 144.69 143.36 145.56 141.6
-6.16% Oct 01, 2023 144.09 144.78 146.49 141.45
-3.23% Sep 24, 2023 145.86 151.18 151.28 144.82
-0.56% Sep 17, 2023 151.58 154.45 154.77 151.38
-0.47% Sep 10, 2023 153.47 153.33 155.32 151.57
-0.61% Sep 03, 2023 152.93 153.8 154.85 151.54
3.17% Aug 27, 2023 154.51 153.71 155.28 152.03
0.23% Aug 20, 2023 153.54 152.09 154.68 150.93
-3.02% Aug 13, 2023 152.54 157.13 157.53 151.17
1.44% Aug 06, 2023 157.02 155.67 158.38 155.49
-2.59% Jul 30, 2023 155.28 156.4 157.73 155.06
-1.00% Jul 23, 2023 156.41 152.84 157.48 151.91
-0.70% Jul 16, 2023 152.93 149.65 153.67 148.14
-0.15% Jul 09, 2023 150.05 148.94 150.63 146.96
-1.26% Jul 02, 2023 148.8 151.48 152.53 148.75
3.20% Jun 25, 2023 151.74 148.1 152.07 146.72
1.00% Jun 18, 2023 148.46 149.74 151.1 147.87
2.19% Jun 11, 2023 149.54 147 150.09 144.27
0.31% Jun 04, 2023 146.56 146.05 147.85 143.47
-0.17% May 28, 2023 146.52 143.86 146.68 141.9
-1.12% May 21, 2023 145.4 152.5 152.6 144.35
-1.89% May 14, 2023 153.17 156.61 156.92 151.6
-0.69% May 07, 2023 155.96 155.35 156.05 152.44
0.42% Apr 30, 2023 156.03 156.03 157.57 154.69
6.01% Apr 23, 2023 156.38 155.22 157.94 154.34
3.47% Apr 16, 2023 156.07 151.17 158.11 150.1
-2.28% Apr 09, 2023 151 151.65 152.41 149.51
2.49% Apr 02, 2023 152.22 148.43 152.96 147.09
2.83% Mar 26, 2023 148.69 146.89 148.69 145.8
0.61% Mar 19, 2023 146.72 143.5 146.76 142.84
1.88% Mar 12, 2023 142.93 137.04 143.39 137.04
-0.40% Mar 05, 2023 137.19 140.73 141.13 136.1
0.78% Feb 26, 2023 140.95 139.61 141.24 136.51
-0.25% Feb 19, 2023 139.26 138.87 141.58 138.08
1.07% Feb 12, 2023 140.01 138.94 140.45 136.55
-0.01% Feb 05, 2023 138.26 142.01 142.64 135.83
4.21% Jan 29, 2023 142.61 140.96 144.1 140.28
-4.39% Jan 22, 2023 140.57 143.36 143.7 138.73
1.57% Jan 15, 2023 142.97 150.79 152.13 140.15
-2.01% Jan 08, 2023 150.88 153.44 154.8 149.35
3.70% Jan 01, 2023 153.92 150.95 154.46 149.12
-1.77% Dec 25, 2022 151.56 152.7 154.65 150.44
2.43% Dec 18, 2022 152.62 150.22 152.92 149.24
0.10% Dec 11, 2022 150.44 151.22 154.44 149.02
-3.66% Dec 04, 2022 150.92 148.71 151.95 148.27
5.30% Nov 27, 2022 150.61 146.39 150.77 144.53
3.23% Nov 20, 2022 146.72 143.06 147.2 142.83
2.62% Nov 13, 2022 142.57 140.51 143.56 139.7
4.30% Nov 06, 2022 140.97 135.35 141.63 135.06
-6.51% Oct 30, 2022 134.44 135.2 136.54 130.96
4.34% Oct 23, 2022 135.22 129.49 135.51 128.35
0.95% Oct 16, 2022 128.58 126.01 133 125.86
2.52% Oct 09, 2022 125.08 123.37 127.02 122.18
-1.01% Oct 02, 2022 124.27 127.25 130.87 123.76
-5.03% Sep 25, 2022 126.25 135.58 136.94 126.21
-1.72% Sep 18, 2022 135.58 138.2 138.46 133.95
-6.15% Sep 11, 2022 138.28 139.41 141.8 136.64
-3.11% Sep 04, 2022 139.96 135.88 141.09 135.29
-1.31% Aug 28, 2022 137.16 141.3 142.69 136.55
-3.83% Aug 21, 2022 142.29 148.98 150.13 142.02
1.14% Aug 14, 2022 149.73 146.87 150.63 146.74
0.80% Aug 07, 2022 146.67 145.03 147.29 144.49
-1.10% Jul 31, 2022 144.72 138.34 146.46 138.27
-6.47% Jul 24, 2022 138.91 142.8 148.61 138.23
-1.59% Jul 17, 2022 143.02 144.94 145.09 138.95
0.92% Jul 10, 2022 145.07 145.15 146.96 143.47
0.49% Jul 03, 2022 145.02 144.58 147.49 142.54
2.88% Jun 26, 2022 146.11 144.12 146.25 140.58
11.54% Jun 19, 2022 144.35 134.62 145.24 133.43
-4.39% Jun 12, 2022 132.36 139.5 140.49 129.5
-3.20% Jun 05, 2022 141.95 147.37 147.64 139.45
-1.76% May 29, 2022 145.89 147.29 148.99 142.63
1.78% May 22, 2022 148.72 142.84 148.72 142.08
-9.58% May 15, 2022 141.79 153.47 156.75 139.18
2.53% May 08, 2022 153.62 153.96 156.76 149.88
-1.88% May 01, 2022 156 161.6 162 153.14
-5.09% Apr 24, 2022 160.55 161.7 163.71 159.11
0.14% Apr 17, 2022 161.25 158.48 164.9 156.3
-0.77% Apr 10, 2022 158.57 159.95 161.21 158.45
2.06% Apr 03, 2022 160.1 153.81 160.53 151.26
3.46% Mar 27, 2022 155.09 153.64 156.47 151.94
1.06% Mar 20, 2022 152.83 150.44 153.92 149.24
1.88% Mar 13, 2022 150.15 144.45 151.79 143.35
-5.50% Mar 06, 2022 143.22 154.49 154.52 143.03
2.02% Feb 27, 2022 155.14 156.29 157.19 152.34
-0.08% Feb 20, 2022 158.24 160.11 160.88 150.56
0.90% Feb 13, 2022 159.9 156.14 161.06 153.36
-3.05% Feb 06, 2022 156.29 161.87 162.26 155.58
-1.96% Jan 30, 2022 161.53 159.35 164.98 157.73
-0.39% Jan 23, 2022 160.5 163.43 164.12 156.38
-0.79% Jan 16, 2022 162.62 158.53 165.35 156.04
0.60% Jan 09, 2022 159.81 162.51 163.12 156.91
1.07% Jan 02, 2022 162.74 161.69 165.32 159.88
2.98% Dec 26, 2021 163.58 160.67 164.98 160.61
1.47% Dec 19, 2021 160.1 156.6 160.92 156.57
2.55% Dec 12, 2021 157.46 155.3 161.72 154.91
3.60% Dec 05, 2021 155.46 150.19 155.8 150.19
-1.08% Nov 28, 2021 149.88 147.79 150 144.12
1.20% Nov 21, 2021 147.47 146.97 149.71 146.83
2.57% Nov 14, 2021 146.82 147.03 148.59 146.42
1.28% Nov 07, 2021 146.56 145.5 147.31 144.02
1.63% Oct 31, 2021 146.04 143.36 146.37 142.28
3.16% Oct 24, 2021 142.99 140.41 143.68 139.05
1.47% Oct 17, 2021 140.83 143.55 143.7 138.8
0.36% Oct 10, 2021 144.42 142.37 144.87 141.02
1.11% Oct 03, 2021 141.73 139.39 143.03 137.6
-0.89% Sep 26, 2021 139.58 143.15 143.17 138.32
-0.73% Sep 19, 2021 143.55 144.22 144.85 141.97
1.06% Sep 12, 2021 144.34 144.85 147.23 142.82
-1.99% Sep 05, 2021 144.13 144.32 144.94 143.01
2.03% Aug 29, 2021 144.05 142.6 144.73 142.05
-3.85% Aug 22, 2021 142.31 144.29 145.34 141.47
1.08% Aug 15, 2021 145.09 143.67 145.98 143.16
1.90% Aug 08, 2021 143.64 141.95 143.99 141.66
-3.55% Aug 01, 2021 141.41 141.77 144.21 140.8
0.12% Jul 25, 2021 142.23 139.62 144.54 138.71
-0.97% Jul 18, 2021 139.79 140.32 141.98 136.71
0.40% Jul 11, 2021 140.51 136.9 140.78 136.37
2.01% Jul 04, 2021 137.03 135.52 137.65 135.36
1.23% Jun 27, 2021 135.9 134.9 136.63 133.82
0.66% Jun 20, 2021 134.92 132.69 135.54 132.32
-1.19% Jun 13, 2021 132.03 134.98 135.64 131.94
-2.06% Jun 06, 2021 134.86 136.36 136.84 133.9
0.86% May 30, 2021 135.95 135.79 136.62 132.48
-1.67% May 23, 2021 134.85 138 138.86 134.64
-1.54% May 16, 2021 138 137.97 139.07 135.59
1.28% May 09, 2021 138.01 135.89 139.1 135.39
1.97% May 02, 2021 135.15 134.03 136.03 133.37
-2.08% Apr 25, 2021 133.42 133.49 133.76 130.29
-0.43% Apr 18, 2021 133.94 136.94 138.59 133.25
1.33% Apr 11, 2021 137.25 136.5 137.9 134.58
0.30% Apr 04, 2021 136.37 134.96 137.63 134.73
-0.94% Mar 28, 2021 134.28 135 137.6 133.33
5.13% Mar 21, 2021 135.45 128.01 135.61 128.01
0.23% Mar 14, 2021 128.01 128.39 129.98 127.04
3.68% Mar 07, 2021 128.14 125.76 128.91 125.32
1.54% Feb 28, 2021 125.98 124.16 126.33 121.54
-3.31% Feb 21, 2021 123.53 126.79 129.93 121.82
-1.80% Feb 14, 2021 127.12 127.97 129.85 126.99
0.08% Feb 07, 2021 127.62 129.93 130.1 126.58
-1.85% Jan 31, 2021 129.57 129 130.72 127.75
-0.58% Jan 24, 2021 128.21 129.95 133.47 127.44
-0.38% Jan 17, 2021 130 135.7 136.36 129.99
-0.19% Jan 10, 2021 134.78 138.75 139.44 134.66
-2.10% Jan 03, 2021 138.79 139.66 141.04 136.27
0.43% Dec 27, 2020 139.14 138.15 139.94 137.39
-1.46% Dec 20, 2020 137.72 137.96 138.43 136.13
2.68% Dec 13, 2020 139.04 137.02 140.07 135.77
-0.57% Dec 06, 2020 136.51 136.61 138.78 134.2
0.08% Nov 29, 2020 137.47 138 139.94 135.54
0.36% Nov 22, 2020 138.61 139.32 139.95 137.53
-1.63% Nov 15, 2020 139.3 144.78 144.78 138.45
-3.45% Nov 08, 2020 144.28 146.15 146.92 137.15
2.39% Nov 01, 2020 143.23 138.51 144.07 137.44
-3.83% Oct 25, 2020 137.1 141.5 143.34 134.68
-1.37% Oct 18, 2020 142.38 144.47 145.69 141.08
0.46% Oct 11, 2020 144.39 143.33 145.87 142.89
1.74% Oct 04, 2020 142.92 138.72 143.64 138.3
-1.92% Sep 27, 2020 138.12 138.56 139.99 136.66
2.91% Sep 20, 2020 137.62 137 139.03 134.7
-2.75% Sep 13, 2020 137.37 138.44 140.17 136.19
-0.46% Sep 06, 2020 138.14 138.52 139.56 135.04
-1.70% Aug 30, 2020 137.96 138.19 141.7 136.12
-1.65% Aug 23, 2020 138.77 137.49 139.69 136.95
2.38% Aug 16, 2020 137.44 134.94 138.1 134.66
-0.74% Aug 09, 2020 135.1 133.7 135.97 132.79
-1.42% Aug 02, 2020 133.55 130.47 134.65 130.47
12.18% Jul 26, 2020 131.12 125.71 132.03 125.54
1.18% Jul 19, 2020 125.96 125.47 127.77 124.21
2.52% Jul 12, 2020 125.63 124 126.9 123.34
5.74% Jul 05, 2020 123.89 121.77 124.5 120.88
2.81% Jun 28, 2020 120.88 116.51 122.57 116.35
-1.77% Jun 21, 2020 115.23 118.78 119.19 115.04
6.08% Jun 14, 2020 118.92 114.55 121.82 113.76
-0.96% Jun 07, 2020 115.62 117.44 119.89 115.26
-1.71% May 31, 2020 118.33 116 119.19 115.26
4.37% May 24, 2020 115.92 114.15 116.99 111.68
-2.27% May 17, 2020 112.6 116.03 116.99 111.43
0.34% May 10, 2020 114.61 115.75 116.01 111.25
2.99% May 03, 2020 115.95 117.09 117.26 111.82
-0.18% Apr 26, 2020 116.82 119.19 119.19 115.08
-2.99% Apr 19, 2020 118.78 121.47 123.23 118.05
7.54% Apr 12, 2020 124.69 113.61 124.99 113.16
1.09% Apr 05, 2020 114.66 117 120.06 111.86
9.17% Mar 29, 2020 115.08 113.9 115.9 107
-5.75% Mar 22, 2020 110.17 100.19 114.29 94.34
3.89% Mar 15, 2020 102.43 101.75 121.5 101
-15.25% Mar 08, 2020 114.07 115.27 120.82 101
7.42% Mar 01, 2020 121.66 113.19 124.69 112.55
-9.25% Feb 23, 2020 113.23 125.26 126.58 106.67
0.24% Feb 16, 2020 126.7 125.83 128.07 124.65
2.60% Feb 09, 2020 126.14 126.46 126.83 122.85
0.36% Feb 02, 2020 126.08 124.66 128.09 124.49
4.08% Jan 26, 2020 124.62 124.75 126.98 124.42
-0.96% Jan 19, 2020 125.14 126.41 126.79 123.65
2.71% Jan 12, 2020 126.41 124 127 123.81
-0.24% Jan 05, 2020 123.97 122.57 124.32 121.87
-0.61% Dec 29, 2019 122.58 125.76 125.98 121.86
0.64% Dec 22, 2019 126.09 125.52 126.29 124.58
0.37% Dec 15, 2019 125.36 125.47 126.6 123.69
-0.37% Dec 08, 2019 125.47 124.31 125.76 123.79
0.01% Dec 01, 2019 124.19 121.94 125.45 120.96
2.03% Nov 24, 2019 122.06 120.44 122.63 120.02
2.20% Nov 17, 2019 120.29 120.25 122.78 119.39
-0.33% Nov 10, 2019 120.54 119.48 121.17 118.54
-1.74% Nov 03, 2019 119.7 123.92 123.92 118.24
-8.16% Oct 27, 2019 123.87 123.48 125.45 122.6
1.35% Oct 20, 2019 123.25 117.42 125.77 117.35
-0.31% Oct 13, 2019 117.47 121.62 121.62 116.17
-2.54% Oct 06, 2019 121.09 123.53 123.89 120.8
0.52% Sep 29, 2019 124 124.57 125.36 120.21
3.93% Sep 22, 2019 124.57 122.2 125 121.97
1.14% Sep 15, 2019 122.24 121.81 122.6 119.01
-5.16% Sep 08, 2019 122.12 122.71 123.21 119.36
-4.86% Sep 01, 2019 122.87 119.79 123.43 119.63
1.63% Aug 25, 2019 120.23 117.75 122 117.21
-1.51% Aug 18, 2019 117.32 119.97 120.45 116.43
3.92% Aug 11, 2019 119.18 116.78 119.54 115.59
3.19% Aug 04, 2019 116.78 116.09 118.04 112.68
-2.00% Jul 28, 2019 116.44 114.73 121.76 114.62
0.42% Jul 21, 2019 114.73 115.04 116.05 111.38
0.31% Jul 14, 2019 115.01 115.07 116.52 114.79
1.29% Jul 07, 2019 114.99 113.34 115.21 112.32
1.74% Jun 30, 2019 113.15 109.92 114.27 109.61
-3.79% Jun 23, 2019 109.65 111.82 112.63 109.02
-1.58% Jun 16, 2019 111.2 111.16 112.47 109.26
-1.05% Jun 09, 2019 111.2 108.32 111.75 107.46
4.80% Jun 02, 2019 108.77 103.15 109.38 102.4
-0.40% May 26, 2019 102.91 106.7 107.25 102.4
1.12% May 19, 2019 106.69 107.44 108.13 105.89
0.50% May 12, 2019 107.45 105.14 108.68 104.85
-1.12% May 05, 2019 106.01 105.12 106.15 103.78
0.30% Apr 28, 2019 106.08 105.57 106.62 104.65
0.39% Apr 21, 2019 105.86 106.13 107.2 102.13
-0.08% Apr 14, 2019 106.05 104.98 106.71 104.79
2.19% Apr 07, 2019 105.06 103.93 105.14 103.5
1.52% Mar 31, 2019 103.65 104.23 104.23 102.75
6.15% Mar 24, 2019 104.05 101.66 104.15 101.26
-0.45% Mar 17, 2019 101.66 102.06 103.15 99.09
2.67% Mar 10, 2019 102.44 98.79 102.89 98.51
0.11% Mar 03, 2019 98.41 98.57 99.68 97.75
-1.06% Feb 24, 2019 98.44 100.36 100.45 97.83
2.46% Feb 17, 2019 100.25 98.56 100.4 98.47
2.13% Feb 10, 2019 98.48 97.49 99.7 97.43
-2.06% Feb 03, 2019 97.71 97.21 98.32 96.34
1.70% Jan 27, 2019 97.47 93.32 97.61 92.97
-6.98% Jan 20, 2019 93.6 91.39 96.41 89.08
1.80% Jan 13, 2019 91.42 91.5 92.61 90.35
3.21% Jan 06, 2019 91.77 91.91 93.09 90.61
le Service Corporation Int
Vol. Change % Date Price Open High

25.37M -1.35% Feb 25, 2024 72.73 72.12 73.42
25.85M 2.23% Feb 18, 2024 72.65 71.63 72.9
30.12M 0.06% Feb 11, 2024 71.87 67.35 72.82
32.43M -0.42% Feb 04, 2024 67.24 67.35 67.67
41.19M 1.25% Jan 28, 2024 67.74 69.22 69.29
60.49M 5.81% Jan 21, 2024 69.26 67.76 70.24
29.04M -2.01% Jan 14, 2024 67.39 67.63 68.5
38.98M 2.16% Jan 07, 2024 68.23 67.45 68.36
27.30M 0.60% Dec 31, 2023 67.6 68.24 69.36
18.53M 0.87% Dec 24, 2023 68.45 68.38 68.84
31.84M 0.92% Dec 17, 2023 68.36 68.39 69.51
48.71M -0.82% Dec 10, 2023 68.16 65.17 69.26
38.59M -4.92% Dec 03, 2023 65.26 61.38 66.06
32.93M 0.85% Nov 26, 2023 61.54 60.94 61.86
20.67M 0.21% Nov 19, 2023 61.33 60.66 61.63
38.04M -0.22% Nov 12, 2023 60.8 57.7 61.56
29.29M 0.89% Nov 05, 2023 57.94 58.83 59.27
30.52M 1.98% Oct 29, 2023 59.09 54.09 61.24
34.19M -0.60% Oct 22, 2023 53.61 53.67 54.75
38.61M 2.32% Oct 15, 2023 53.94 54.15 56.77
29.57M 0.42% Oct 08, 2023 53.84 54.41 55.87
27.16M -1.21% Oct 01, 2023 54.5 56.97 57.13
30.22M -3.77% Sep 24, 2023 57.14 59 59.45
25.11M -1.23% Sep 17, 2023 59.13 60.91 61.67
27.74M 0.35% Sep 10, 2023 60.74 61.27 61.69
17.18M -1.02% Sep 03, 2023 61.12 63.45 63.7
20.94M 0.63% Aug 27, 2023 63.81 63.53 64.15
20.85M 0.66% Aug 20, 2023 63.23 61.7 63.5
29.44M -2.85% Aug 13, 2023 61.82 63.41 63.48
21.20M 1.12% Aug 06, 2023 63.57 65.22 65.5
29.89M -0.72% Jul 30, 2023 65.23 67.09 67.79
35.04M 2.28% Jul 23, 2023 66.84 66.77 67.92
32.57M 1.92% Jul 16, 2023 66.81 66.81 67.91
29.13M 0.84% Jul 09, 2023 67.08 64.41 67.14
29.40M -1.94% Jul 02, 2023 64.41 64.1 65.91
30.93M 2.21% Jun 25, 2023 64.59 63.37 65.14
30.50M -0.72% Jun 18, 2023 63.57 65.89 66.17
33.48M 2.03% Jun 11, 2023 66.21 64.27 67.09
26.34M 0.03% Jun 04, 2023 64.07 64.35 65.28
37.63M 0.77% May 28, 2023 64.64 64.29 64.81
30.97M -5.07% May 21, 2023 64.37 65.53 65.68
27.05M -1.79% May 14, 2023 65.5 65.98 66.26
22.93M -0.04% May 07, 2023 66.08 65 66.76
23.76M -0.22% Apr 30, 2023 65.08 70.49 71.79
31.86M 0.20% Apr 23, 2023 70.19 70.39 70.81
32.54M 3.36% Apr 16, 2023 70.55 71.28 71.4
27.31M -0.80% Apr 09, 2023 71.23 69.46 72.39
23.93M 2.37% Apr 02, 2023 69.84 68.92 70.39
26.92M 1.34% Mar 26, 2023 68.78 66.71 68.92
33.80M 2.65% Mar 19, 2023 66.4 65.62 66.57
49.46M 4.18% Mar 12, 2023 65.16 64.14 66.13
26.46M -2.67% Mar 05, 2023 64.63 67.56 67.62
30.82M 1.21% Feb 26, 2023 67.6 68.6 69.75
24.12M -0.54% Feb 19, 2023 68.68 70.82 71.62
31.50M 1.27% Feb 12, 2023 71.43 71.08 73.32
34.17M -3.05% Feb 05, 2023 71.23 73.51 73.77
35.39M 1.45% Jan 29, 2023 73.81 72.65 74.66
33.47M -1.68% Jan 22, 2023 72.82 70.44 72.97
41.36M -5.24% Jan 15, 2023 70.24 71.22 71.91
32.47M -1.98% Jan 08, 2023 71.15 69.25 72.24
27.02M 1.56% Jan 01, 2023 69.32 69.34 69.61
16.75M -0.69% Dec 25, 2022 69.14 70.34 71.21
25.86M 1.45% Dec 18, 2022 70.23 68 70.57
48.29M -0.32% Dec 11, 2022 68.1 69.12 70.89
29.50M 0.21% Dec 04, 2022 69.12 70.27 70.28
36.52M 2.65% Nov 27, 2022 71.03 71 72.26
18.46M 2.91% Nov 20, 2022 71.41 70.11 71.81
33.30M 1.13% Nov 13, 2022 70.33 69.6 71.85
32.95M 4.86% Nov 06, 2022 69.57 69.68 72.43
32.86M -0.58% Oct 30, 2022 69.49 61.07 69.64
34.01M 5.16% Oct 23, 2022 61.24 58.92 61.89
38.34M 2.80% Oct 16, 2022 58.59 61.23 62.14
31.69M 0.65% Oct 09, 2022 60.46 60 62.98
32.39M -1.57% Oct 02, 2022 60 58.13 62.26
42.13M -6.88% Sep 25, 2022 57.74 57.88 58.75
29.65M -1.95% Sep 18, 2022 57.95 60.33 61.26
32.95M -1.20% Sep 11, 2022 60.6 63.39 64.03
28.64M 2.04% Sep 04, 2022 63.19 61.93 63.37
33.41M -3.61% Aug 28, 2022 61.58 63.49 63.81
28.74M -4.97% Aug 21, 2022 63.92 66.63 67.05
28.27M 2.09% Aug 14, 2022 67.29 67.2 69.7
24.10M 1.35% Aug 07, 2022 67.33 64.76 67.99
37.60M 4.18% Jul 31, 2022 64.7 74.24 75.11
41.95M -2.87% Jul 24, 2022 74.46 72.13 74.75
34.23M -1.41% Jul 17, 2022 71.94 69.96 72.9
26.89M 0.03% Jul 10, 2022 69.75 70 70.95
22.16M -0.75% Jul 03, 2022 70.63 69.16 71.55
30.24M 1.22% Jun 26, 2022 70 68.8 70.27
43.25M 9.06% Jun 19, 2022 68.56 65 68.73
57.50M -6.76% Jun 12, 2022 64.08 67 67.78
25.30M -2.70% Jun 05, 2022 68.66 71.27 71.65
30.65M -1.90% May 29, 2022 70.98 69.56 71.31
34.29M 4.89% May 22, 2022 70.18 68.79 70.2
39.63M -7.70% May 15, 2022 68.76 67.62 68.94
38.96M -1.53% May 08, 2022 67.8 69.37 69.83
43.99M -2.83% May 01, 2022 69.4 65.77 71.81
41.46M -0.43% Apr 24, 2022 65.61 68.64 69.51
42.89M 1.69% Apr 17, 2022 68.82 70.16 72
26.43M -0.96% Apr 10, 2022 70.37 69.34 72.07
35.46M 3.23% Apr 03, 2022 69.48 66.87 70.03
28.94M 1.48% Mar 27, 2022 67.01 65.28 67.25
29.01M 1.78% Mar 20, 2022 65.12 64.74 65.25
46.32M 4.84% Mar 13, 2022 64.83 59.66 64.92
41.24M -7.68% Mar 06, 2022 59.78 61.42 62.24
39.18M -1.96% Feb 27, 2022 61.91 60.22 62.92
36.46M -1.04% Feb 20, 2022 60.99 58.36 61.18
41.44M 2.31% Feb 13, 2022 58.95 62.84 64.41
35.93M -3.24% Feb 06, 2022 63.07 63.19 65.48
42.23M 0.64% Jan 30, 2022 62.79 60.37 63.23
53.50M -1.30% Jan 23, 2022 60.63 62.37 64.2
46.78M 1.76% Jan 16, 2022 63.21 64.39 65.73
44.40M -1.80% Jan 09, 2022 64.99 65.86 66.5
41.56M -0.51% Jan 02, 2022 66.14 70.88 71.15
27.06M 2.17% Dec 26, 2021 70.99 69.78 71.71
28.42M 1.68% Dec 19, 2021 69.66 67.43 70.58
61.98M 1.29% Dec 12, 2021 67.87 67.91 69.35
43.68M 3.72% Dec 05, 2021 68.05 68.14 69.56
47.79M 1.63% Nov 28, 2021 68 68.42 68.54
26.50M 0.44% Nov 21, 2021 67.88 67.63 68.75
29.80M 0.18% Nov 14, 2021 67.72 67 69.22
27.85M 0.36% Nov 07, 2021 66.81 66.78 67.44
35.08M 2.13% Oct 31, 2021 66.64 69 70.03
32.04M 1.53% Oct 24, 2021 68.49 63.8 69.51
37.84M -2.49% Oct 17, 2021 63.67 61.89 63.81
32.12M 1.90% Oct 10, 2021 62.19 62.59 62.85
29.52M 1.54% Oct 03, 2021 62.56 60.54 63.2
30.75M -2.77% Sep 26, 2021 60.75 61.17 62.19
33.40M -0.55% Sep 19, 2021 61.22 61.03 62.32
46.90M 0.15% Sep 12, 2021 61.77 62.78 62.78
25.52M 0.06% Sep 05, 2021 62.28 63.48 63.76
30.56M 1.22% Aug 29, 2021 63.6 62.7 64.27
22.44M -1.92% Aug 22, 2021 62.67 64.15 64.15
31.84M 1.01% Aug 15, 2021 63.9 65.06 65.6
24.05M 1.58% Aug 08, 2021 65.05 63.91 65.74
33.49M -0.58% Aug 01, 2021 63.92 63 64.39
41.35M 1.75% Jul 25, 2021 62.49 57.98 63.32
38.56M -0.51% Jul 18, 2021 58 55.5 58.13
35.02M 2.54% Jul 11, 2021 55.95 55.27 56.41
25.60M 0.83% Jul 04, 2021 55.32 54.62 55.83
29.13M 0.73% Jun 27, 2021 54.48 53.88 54.64
50.92M 2.19% Jun 20, 2021 53.85 51.84 53.9
42.66M -2.10% Jun 13, 2021 51.79 54.81 54.91
38.69M -0.80% Jun 06, 2021 55.01 52.77 55.06
36.39M 0.82% May 30, 2021 52.96 53.4 53.58
66.82M -2.28% May 23, 2021 53.02 53.01 53.21
45.67M -0.01% May 16, 2021 52.71 54.62 54.81
43.42M 2.12% May 09, 2021 54.87 56.15 56.55
42.06M 1.30% May 02, 2021 55.86 53.69 56.86
40.45M -0.39% Apr 25, 2021 53.44 53.64 54.35
41.70M -2.41% Apr 18, 2021 53.23 52.16 53.3
38.84M 0.65% Apr 11, 2021 52.29 51.52 52.6
36.75M 1.56% Apr 04, 2021 51.72 52.6 52.88
37.59M -0.86% Mar 28, 2021 52.37 51.19 52.92
44.24M 5.81% Mar 21, 2021 51.3 48.72 51.34
46.98M -0.10% Mar 14, 2021 49.08 48.31 49.98
40.62M 1.71% Mar 07, 2021 48.11 47.56 48.67
46.20M 1.98% Feb 28, 2021 47.5 48.41 49.61
49.89M -2.82% Feb 21, 2021 47.76 49.1 50.33
32.65M -0.39% Feb 14, 2021 49.21 54.26 54.33
36.07M -1.50% Feb 07, 2021 54.12 52.69 54.36
32.35M 1.06% Jan 31, 2021 52.47 50.73 52.58
43.05M -1.38% Jan 24, 2021 50.43 51.61 54.67
37.66M -3.55% Jan 17, 2021 51.09 50.18 52.5
33.58M -2.89% Jan 10, 2021 50.04 50.41 50.8
40.57M -0.25% Jan 03, 2021 50.82 49.45 51.54
16.19M 1.03% Dec 27, 2020 49.1 49.05 49.62
20.35M -0.95% Dec 20, 2020 48.74 48.22 49.15
44.66M 1.85% Dec 13, 2020 48.72 49.11 49.65
33.53M -0.70% Dec 06, 2020 49.17 49.05 50.35
41.13M -0.82% Nov 29, 2020 49.59 49.41 50.1
24.54M -0.50% Nov 22, 2020 49.54 48.62 50.28
30.48M -3.45% Nov 15, 2020 48.52 50.14 50.77
38.17M 0.73% Nov 08, 2020 49.86 51.99 52.99
29.12M 4.47% Nov 01, 2020 49.68 46.85 50.36
32.21M -3.71% Oct 25, 2020 46.31 44.14 47.34
28.44M -1.39% Oct 18, 2020 44.47 44.08 44.98
25.97M 1.03% Oct 11, 2020 44.12 45.11 45.44
28.14M 3.48% Oct 04, 2020 44.94 43.52 45.52
30.82M 0.36% Sep 27, 2020 43.27 42.53 43.59
28.87M 0.18% Sep 20, 2020 42.11 39.27 42.35
29.71M -0.56% Sep 13, 2020 40.03 43.17 43.69
22.49M 0.13% Sep 06, 2020 42.94 45.08 45.18
34.37M -0.58% Aug 30, 2020 45.2 46.3 46.76
27.21M 0.97% Aug 23, 2020 46.25 46.16 46.6
31.16M 1.73% Aug 16, 2020 45.91 47.63 47.84
27.90M 1.16% Aug 09, 2020 47.63 47 48.38
30.10M 1.85% Aug 02, 2020 46.76 43.17 46.86
39.70M 4.10% Jul 26, 2020 43.36 38.23 44.41
28.01M 0.26% Jul 19, 2020 38.39 38.7 39.19
30.93M 1.40% Jul 12, 2020 38.69 37.84 39.45
31.48M 2.49% Jul 05, 2020 37.4 39.85 39.93
27.34M 4.90% Jun 28, 2020 39.23 38.23 40.1
46.28M -3.10% Jun 21, 2020 37.94 39.63 40.49
47.04M 2.85% Jun 14, 2020 39.84 37.06 40.47
36.10M -2.29% Jun 07, 2020 38.13 41.26 42.27
31.84M 2.08% May 31, 2020 41.02 39.38 41.87
33.29M 2.95% May 24, 2020 39.43 39.59 40.49
36.79M -1.75% May 17, 2020 38.32 36.78 39.12
43.00M -1.16% May 10, 2020 35.56 38.14 39.87
37.00M -0.74% May 03, 2020 38.51 35.13 38.99
46.69M -1.65% Apr 26, 2020 35.72 36 39.6
60.59M -4.74% Apr 19, 2020 35.96 39.13 40.14
60.51M 8.75% Apr 12, 2020 39.59 39.9 40.1
56.60M -0.36% Apr 05, 2020 40.51 36.37 41.73
64.30M 4.46% Mar 29, 2020 34.71 39.08 41.43
78.06M 7.56% Mar 22, 2020 38.73 35.72 39.57
96.31M -10.20% Mar 15, 2020 35.94 43.53 46.02
79.36M -6.24% Mar 08, 2020 47.43 48.25 51.32
53.55M 7.45% Mar 01, 2020 51.55 48.05 52.89
59.42M -10.63% Feb 23, 2020 47.79 51.6 52.52
26.32M 0.44% Feb 16, 2020 52.53 50.91 52.74
30.40M 0.05% Feb 09, 2020 49.96 47.03 50.1
33.71M 1.17% Feb 02, 2020 47.02 48.09 49.22
33.32M -0.42% Jan 26, 2020 47.95 47.33 48.66
36.56M -1.00% Jan 19, 2020 47.9 48.25 49.2
38.63M 1.97% Jan 12, 2020 48.5 47.41 48.73
29.52M 1.13% Jan 05, 2020 47.41 46.14 47.54
24.30M -2.78% Dec 29, 2019 46.27 46.12 46.5
18.60M 0.58% Dec 22, 2019 46.14 45.89 46.43
48.60M -0.09% Dec 15, 2019 45.81 45.79 46.13
28.41M 1.03% Dec 08, 2019 45.65 44.15 45.92
33.68M 1.75% Dec 01, 2019 44.01 44.23 44.51
20.05M 1.47% Nov 24, 2019 44.02 43.63 44.58
31.47M -0.21% Nov 17, 2019 43.39 43.53 43.93
28.19M 0.70% Nov 10, 2019 43.57 43.72 44.4
39.51M -3.37% Nov 03, 2019 44 44.28 44.81
28.26M 0.50% Oct 27, 2019 44.05 45.84 46.53
42.88M 4.92% Oct 20, 2019 45.86 46.9 46.96
41.57M -2.99% Oct 13, 2019 46.67 46.34 46.77
25.19M -2.35% Oct 06, 2019 46.51 46.6 46.96
27.13M -0.46% Sep 29, 2019 46.6 47.43 48.01
32.56M 1.91% Sep 22, 2019 47.43 46.77 47.71
42.01M 0.10% Sep 15, 2019 46.92 48.29 48.29
37.78M -0.61% Sep 08, 2019 48.56 46.94 48.59
23.36M 2.20% Sep 01, 2019 46.73 46.09 47.04
28.28M 2.48% Aug 25, 2019 46.3 46.21 47.61
28.54M -1.56% Aug 18, 2019 46.1 48.63 48.69
37.96M 2.06% Aug 11, 2019 48.03 47.08 48.35
46.33M 0.29% Aug 04, 2019 47.1 45.27 47.36
62.77M 1.49% Jul 28, 2019 45.9 47.14 48.54
35.22M -0.24% Jul 21, 2019 47.21 46.84 47.6
34.12M 0.02% Jul 14, 2019 46.79 47.87 47.87
30.14M 1.63% Jul 07, 2019 47.75 47.03 47.77
28.28M 3.19% Jun 30, 2019 47.26 47.09 47.46
37.26M -1.39% Jun 23, 2019 46.78 45.96 46.93
41.62M 0.00% Jun 16, 2019 45.89 46 46.88
35.58M 2.23% Jun 09, 2019 46 45.22 46.37
36.67M 5.69% Jun 02, 2019 45.11 43.9 45.44
29.76M -3.54% May 26, 2019 43.87 43.46 44.01
27.23M -0.71% May 19, 2019 43.44 42.48 43.58
35.77M 1.36% May 12, 2019 42.8 41.95 43.07
29.02M -0.07% May 05, 2019 42.59 41.51 42.9
30.84M 0.21% Apr 28, 2019 42.02 42.64 42.65
48.96M -0.18% Apr 21, 2019 42.71 41.19 43.96
27.80M 0.94% Apr 14, 2019 41.31 41.9 42.36
31.47M 1.36% Apr 07, 2019 41.86 40.75 42.06
27.01M -0.38% Mar 31, 2019 40.69 40.45 40.98
34.23M 2.35% Mar 24, 2019 40.15 39.3 40.41
42.55M -0.76% Mar 17, 2019 39.3 39.07 40.25
64.42M 4.10% Mar 10, 2019 39.08 40 40
31.35M -0.03% Mar 03, 2019 39.88 41.63 42.36
38.87M -1.81% Feb 24, 2019 41.56 42.96 43.06
34.42M 1.80% Feb 17, 2019 42.87 41.94 44.75
51.32M 0.79% Feb 10, 2019 45.97 43.81 45.99
46.57M 0.25% Feb 03, 2019 43.9 43.12 44.1
56.05M 4.13% Jan 27, 2019 43.26 42.28 43.83
59.15M 2.38% Jan 20, 2019 42.5 43.2 43.75
40.90M -0.38% Jan 13, 2019 43.29 41.79 43.4
51.85M -0.78% Jan 06, 2019 42.05 40.22 42.05
orporation Int
Low Vol. Change %

71.29 3.37M 0.11%
70.63 3.11M 1.09%
66.05 6.20M 6.89%
64.1 5.75M -0.74%
66.74 4.26M -2.19%
67.45 4.20M 2.77%
66.84 2.37M -1.23%
66 3.61M 0.93%
67.07 3.69M -1.24%
68.07 2.23M 0.13%
67.54 3.22M 0.29%
64.83 6.48M 4.44%
61.38 5.95M 6.04%
60.6 3.71M 0.34%
60.03 2.19M 0.87%
57.49 4.42M 4.94%
57.03 5.22M -1.95%
52.89 7.75M 10.22%
53.31 3.85M -0.61%
53.71 5.47M 0.19%
53.25 4.73M -1.21%
54.06 6.20M -4.62%
56.08 7.01M -3.37%
59.13 3.91M -2.65%
60.04 5.33M -0.62%
60.47 3.75M -4.22%
62.72 3.65M 0.92%
61.52 3.16M 2.28%
61.6 3.95M -2.75%
61.93 4.18M -2.54%
63.12 7.34M -2.41%
65.92 4.23M 0.04%
64.46 7.56M -0.40%
64.17 4.09M 4.15%
63.47 3.61M -0.28%
63.37 4.43M 1.60%
63.41 4.37M -3.99%
64.09 5.42M 3.34%
63.2 3.99M -0.88%
63.35 4.21M 0.42%
62.72 5.10M -1.73%
64.86 3.53M -0.88%
64.8 3.31M 1.54%
64.67 9.20M -7.28%
69.18 4.14M -0.51%
70.19 2.95M -0.95%
68.47 5.01M 1.99%
68.44 3.38M 1.54%
66.15 5.28M 3.58%
64.43 5.21M 1.90%
63.63 5.97M 0.82%
64.44 3.94M -4.39%
66.65 3.87M -1.57%
68.34 4.35M -3.85%
67.35 6.67M 0.28%
70.08 3.95M -3.50%
71.98 5.01M 1.36%
69.65 4.06M 3.67%
68.88 3.03M -1.28%
69 3.79M 2.64%
66.54 4.10M 0.26%
68.43 2.84M -1.55%
67.64 4.77M 3.13%
67.42 5.68M -1.48%
68.81 3.12M -2.69%
69.34 4.11M -0.53%
69.8 2.30M 1.54%
69.16 3.98M 1.09%
69.23 6.16M 0.12%
60.21 9.99M 13.47%
58.18 5.21M 4.52%
56.97 5.97M -3.09%
59.74 4.88M 0.77%
58.08 5.73M 3.91%
56.85 6.88M -0.36%
56.95 5.10M -4.37%
59.44 5.69M -4.10%
61.62 3.79M 2.61%
61.35 4.47M -3.66%
63.91 4.19M -5.01%
66.98 4.36M -0.06%
64.68 4.95M 4.06%
63.8 10.16M -13.11%
71.55 4.52M 3.50%
68.69 3.88M 3.14%
67.87 4.13M -1.25%
68.1 3.70M 0.90%
68.1 4.05M 2.10%
64.25 3.61M 6.99%
63.02 6.59M -6.67%
67.48 3.68M -3.27%
68.56 3.45M 1.14%
67.69 3.54M 2.07%
65.76 4.28M 1.42%
65.5 5.23M -2.31%
64 7.03M 5.78%
65.55 4.47M -4.66%
68.68 3.46M -2.20%
68.35 4.19M 1.28%
64.83 5.66M 3.69%
63.8 5.27M 2.90%
63.32 3.68M 0.45%
59.62 5.43M 8.45%
59.66 4.92M -3.44%
60.22 5.17M 1.51%
57.27 3.87M 3.46%
57.82 7.04M -6.53%
62.67 3.41M 0.45%
60.21 4.27M 3.56%
58.43 6.99M -4.08%
62.78 2.59M -2.74%
64.33 3.29M -1.74%
66.02 4.39M -6.83%
69.7 3.89M 1.91%
66.46 2.54M 2.64%
67.6 5.38M -0.26%
66.8 3.11M 0.07%
65.58 5.30M 0.18%
67.05 3.74M 0.24%
66.79 3.19M 1.36%
65.84 3.55M 0.26%
66.56 4.52M -2.70%
63.21 4.80M 7.57%
61.53 3.35M 2.38%
60.61 2.92M -0.59%
60.19 4.53M 2.98%
59.51 6.18M -0.77%
60.44 4.36M -0.89%
61.13 4.41M -0.82%
62.17 3.12M -2.08%
62.24 3.54M 1.48%
62 3.88M -1.92%
63.3 4.78M -1.77%
63.84 5.82M 1.77%
62.13 4.89M 2.29%
57.65 6.42M 7.74%
55.41 5.15M 3.66%
55.13 2.55M 1.14%
53.64 3.16M 1.54%
52.31 3.86M 1.17%
51.53 4.32M 3.98%
51.69 3.95M -5.85%
52.33 3.88M 3.87%
51.7 3.00M -0.11%
51.51 3.58M 0.59%
52.11 3.77M -3.94%
53.65 5.24M -1.77%
53.05 7.54M 4.53%
52.52 5.14M 0.39%
50.99 5.55M 1.80%
51.23 4.00M 1.10%
51.06 4.10M -1.24%
50.49 3.68M 2.09%
48.4 4.46M 4.52%
48.24 6.37M 2.02%
47.02 4.67M 1.28%
45.63 5.46M -0.54%
47.64 4.56M -2.95%
48.01 6.85M -9.07%
51.75 3.83M 3.14%
50.35 2.89M 4.05%
50.13 6.26M -1.29%
50.04 2.80M 2.10%
49.51 3.59M -1.53%
48.3 4.03M 3.50%
48.11 1.97M 0.74%
47.22 1.89M 0.04%
48.4 5.67M -0.92%
48.68 3.69M -0.85%
48.38 3.41M 0.10%
48.53 2.73M 2.10%
48 5.26M -2.69%
48.24 4.83M 0.36%
46.01 4.04M 7.28%
42.83 6.74M 4.14%
43.15 2.98M 0.79%
43.33 2.93M -1.82%
43.52 4.29M 3.86%
41.14 5.01M 2.75%
39.1 5.98M 5.20%
39.67 8.31M -6.78%
42.68 4.38M -5.00%
44.84 3.86M -2.27%
45.45 3.02M 0.74%
45.62 3.49M -3.61%
46.77 5.00M 1.86%
43.12 6.60M 7.84%
37.94 8.13M 12.95%
37.96 5.06M -0.78%
36.98 5.77M 3.45%
36.38 4.90M -4.66%
37.97 4.31M 3.40%
37.52 7.13M -4.77%
36.94 7.14M 4.48%
37.19 5.89M -7.05%
38.72 5.09M 4.03%
38.61 4.19M 2.90%
36.7 5.23M 7.76%
33.93 7.53M -7.66%
34.75 5.85M 7.81%
35.15 9.79M -0.67%
35.86 5.98M -9.17%
37.32 7.59M -2.27%
35.5 6.17M 16.71%
34.37 10.83M -10.38%
35.01 9.78M 7.76%
34.45 12.27M -24.23%
42.25 12.54M -7.99%
47.47 6.04M 7.87%
46.52 7.19M -9.02%
50.12 4.41M 5.14%
46.89 3.30M 6.25%
46.51 4.71M -1.94%
47.08 2.87M 0.10%
47.69 2.44M -1.24%
47.02 2.54M 2.30%
46.11 3.65M 2.46%
45.62 2.65M 0.28%
45.59 1.77M 0.72%
45.42 5.65M 0.35%
43.52 5.23M 3.73%
43.17 4.87M -0.02%
43.45 2.77M 1.45%
42.93 3.57M -0.41%
43.19 3.51M -0.98%
43.67 5.50M -0.11%
43.02 7.20M -3.95%
45.52 2.94M -1.74%
45.58 3.12M 0.34%
45.01 3.73M -0.19%
46.16 3.48M -1.75%
46.77 4.38M 1.09%
46.55 4.80M -3.38%
45.75 3.99M 3.92%
45.75 1.92M 0.93%
45.37 3.41M 0.43%
45.93 3.79M -4.02%
46.55 4.19M 1.97%
44.36 4.11M 2.61%
45.24 6.37M -2.77%
46.69 2.88M 0.90%
46.76 2.73M -2.01%
46.45 3.53M 1.04%
46.06 2.53M 1.03%
45.29 4.79M 1.94%
45.67 3.41M -0.24%
44.73 3.31M 1.97%
43.79 3.36M 2.83%
42.45 5.17M 0.99%
42.11 5.06M 1.50%
41.78 3.43M 0.49%
41.15 5.34M 1.36%
41.07 4.93M -1.62%
41.07 7.94M 3.39%
40.96 4.92M -1.31%
40.72 4.69M 2.88%
40.1 7.82M 1.34%
39.07 14.86M 2.16%
38.93 5.62M 0.56%
38.92 5.58M -2.01%
39.44 6.20M -4.04%
41.28 5.86M -3.06%
41.44 6.40M -6.74%
43.53 4.28M 4.72%
43.03 3.78M 1.48%
42.19 3.82M 1.79%
41.68 3.50M -1.82%
41.53 3.50M 2.95%
40.02 3.58M 4.47%

Colgate DCF Model

Uploaded by

Copyright:

Available Formats

Colgate DCF Model

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Colgate DCF Model

Uploaded by

Copyright:

Available Formats

Colgate-Palmolive Ltd

Value of firm 91,509.8

4,654.7 4,771.7 4,937.1 5,018.9

# Cost of Debt 3.71%

# Matrix Pricing Method

Risk Free Rate (20th Feb 2024) 4.28%

# Cost of Equity 5.85%

# Date Year Index value

Name of the Co. Levered Beta Market Cap

Colgate 0.52 67,789

8186 75,975 0.46 71,929

NYSE Colgate Church & Dwight

Procter & gamble Service Corporation Int

# Income Statement FY2020

Net Sales 16,471.0

Earning per common shares, Basic 3.15

Weighted average number of share of common stock O/S-Basic 856.8

Revenue Growth YOY

# Depreciation & Amortization 539.0

# Dividend Per Share 1.75

17,421.0 17,967.0 19,457.0 20,786.77 21,904.22

2.56 2.13 2.78 3.23 3.31

845.00 836.40 827.40 827.40 827.40

5.8% 3.1% 8.3% 6.8% 5.4%

7.4% 9.3% 6.3% 6.3% 6.3%

556.0 545.0 567.0 629.9 659.1

1.79 1.86 1.91 2.28 2.46

22,762.25 23,321.88 23,555.10

3.41 3.54 3.61

827.40 827.40 827.40

3.9% 2.5% 1.0%

6.3% 6.3% 6.3%

681.3 695.5 700.9

2.56 2.56 2.64

# Balance Sheet FY2020

Liabilities and Shareholders’ Equity

Colgate-Palmolive Company shareholders’ equity 743.0

Total liabilities and equity 15,920.0

Other Assets as % of Sales 5.2%

832.0 775.0 966.0 3,405.1 4,418.6

39.0 11.0 310.0 201.0 207.6

609.0 401.0 609.0 1,571.2 2,457.8

15,040.0 15,731.0 16,393.0 19,177.7 20,346.4

5,511.1 6,838.9 7,999.3

213.1 220.1 223.5

3,340.5 4,347.8 5,348.6

22,468.2 24,080.9 26,113.3

# Cash Flow Statement

Depreciation and amortization

Total cash generated during year

Add: Opening balance of cash and cash equivalents

2,849.0 2,924.5 3,008.3 3,128.6

629.9 659.1 681.3 695.5

(108.4) (91.1) (69.9) (45.6)

(842.0) (853.6) (816.1) (761.4)

2,096.6 980.2 1,339.4 863.2

2,439.1 1,013.4 1,092.6 1,327.8

966.0 3,405.1 4,418.6 5,511.1

# Fixed Assets Schedule (P,P&E)

Rate of Depreciation 10.8% 11.1%