Skip to main content
Institutional deep-dive - valuation, health, statements

Financial Analysis

Filing-based analysis. Market pricing is not included. Fundamentals from SEC filings; economic data from FRED and the BLS. About our data

Fundamentals

ESTEE LAUDER COMPANIES INC EL

· Materials · Perfumes, Cosmetics & Other Toilet Preparations

FY2026 10-K, filed 2026-08-19
SEC EDGAR

Filing evidence summary

Constructive evidenceCoverage 4/5 core metrics

11 filing-based checks were evaluable.

Backward-looking filed evidence under visible rules - not a rating, forecast or investment advice. Missing data is never scored.

Evidence signals

  • No current rule-based risk flags

    11 filing-based checks were evaluable.

    Why this surfaced

    The full financial analysis shows each value, threshold, and sector limitation.

  • Revenue expanded

    Latest reported annual revenue changed +5.0% from the prior reported annual observation.

    Why this surfaced

    Direction threshold: above +2% constructive; below -2% caution; otherwise monitor. This is not labeled one-year growth when filing periods have a gap. Period end 2026-06-30.

  • Operating margin improved

    Operating margin changed +10.7 percentage points from the prior annual period.

    Why this surfaced

    Direction threshold: more than +1 percentage point constructive; below -1 point caution. Period end 2026-06-30.

  • Free cash flow was positive

    Latest reported free cash flow was $1.3B.

    Why this surfaced

    Free cash flow = operating cash flow minus capital expenditures; positive is supporting evidence, not a valuation conclusion. Period end 2026-06-30.

Core trend metrics

Latest annual revenue growth
+5.0%
as of 2026-06-30
Latest annual operating margin
5.2%
as of 2026-06-30
Free cash flow
$1.3B
as of 2026-06-30
ROIC snapshot
9.6%
period varies

Hover a tile for its exact definition; the Statements tab carries per-cell filing citations.

Where to look next

Risk checks

0of 11 rule-based checks flagged

Financial movement

  • Cash→ flat
  • Long-term debt→ flat
  • Inventory→ flat
  • Receivables→ flat
  • Current assets→ flat

Source & freshness

Source
SEC EDGAR XBRL
Fetched
2026-09-13
Latest period end
2026-06-30
Filings
EDGAR ↗

Reported segment mix

figures as filed · share of the filed sum · change vs the prior period in the same filing
Fiscal year ending 2026-06-3010-K filed 2026-08-19prior period 2025-06-30 from the same filingView filing
By product or service
Revenue
  • Product And Service Other$103M
    100.0%
    +3.0% yoy

Members sum to $103M against $15B consolidated (residual $14.9B) - eliminations or corporate lines the filer did not tag on this axis.

By geography
Revenue
  • Other countries$7.37B
    49.0%
    +6.6% yoy
  • China$3.93B
    26.1%
    +7.6% yoy
  • United States$3.75B
    24.9%
    -0.3% yoy

Members sum to the consolidated $15B for this period.

Latest quarter
Quarter ending 2026-03-3110-Q filed 2026-05-01prior period 2025-03-31 from the same filingView filing
  • Product And Service Other$28M
    100.0%
    +12.0% yoy

Change is against the same quarter a year earlier, as reported in the same 10-Q.

Source: SEC DERA Financial Statement and Notes data sets. Dimensional XBRL facts on the business-segment, product/service and geographic axes; the engine keeps the accession of every figure. Descriptive and educational, not advice.

Peer percentiles

latest fiscal year ending 2026-06-30 · among 4,090 US-listed filers · 797 in Materials
MetricValuevs all filersvs sector
Revenue
latest fiscal-year revenue as filed
$15.0B
91stof 3,266
top third
94thof 516
top third
Revenue growth
latest fiscal-year revenue vs the prior fiscal year
5.0%
46thof 3,105
middle third
47thof 468
middle third
Gross margin
gross profit ÷ revenue
75.5%
90thof 1,591
top third
94thof 218
top third
Operating margin
operating income ÷ revenue
5.2%
57thof 2,792
middle third
70thof 478
top third
Net margin
net income ÷ revenue
1.2%
46thof 3,230
middle third
65thof 512
middle third
Free-cash-flow margin
(operating cash flow − |capex|) ÷ revenue
8.7%
63rdof 2,659
middle third
74thof 429
top third
Return on equity
net income ÷ stockholders' equity (positive equity only)
4.8%
51stof 3,538
middle third
79thof 696
top third
Stock comp ÷ revenue
stock-based compensation ÷ revenue · lower is ranked higher
2.1%
51stof 2,869
middle third
67thof 470
middle third
Days sales outstanding
receivables ÷ revenue × 365 · lower is ranked higher
37 days
65thof 2,384
middle third
70thof 385
top third
Cash conversion
operating cash flow ÷ net income (net income > 0)
9.7×
95thof 2,253
top third
98thof 193
top third
Cash-flow accrual ratio
(net income − operating cash flow) ÷ average total assets · lower is ranked higher
-8.0%
66thof 3,875
middle third
57thof 759
middle third

Each filer's latest fiscal year as stored by the nightly crawl; fiscal year ends differ across the universe. A metric ranks only filers for which it is computable from filed facts. Ties split; a rank reads "better than N% of filers" in the metric's own direction. Descriptive and educational, not a rating.

Earnings quality

latest fiscal year ending 2026-06-30 · accruals and cash conversion as filed
Cash conversion
9.74×
operating cash flow ÷ net income, latest fiscal year
Cash-flow accrual ratio
-8.0%
(net income − operating cash flow) ÷ average total assets
Balance-sheet accrual ratio
-
change in net operating assets ÷ average net operating assets
Cash-backed years
5 of 5
fiscal years where operating cash flow met or exceeded net income
Mean cash conversion
4.62×
across the stored fiscal years with positive net income

Per fiscal year from filed facts: cash conversion = operating cash flow / net income (net income > 0); cash-flow accrual ratio = (net income - operating cash flow) / average total assets; balance-sheet accrual ratio = change in net operating assets / average net operating assets, NOA = (assets - cash) - (liabilities - debt). Descriptive; a missing input yields a missing ratio. High accrual ratios and cash conversion well below one are the measures the accruals literature associates with less persistent earnings; they are screens to read the cash-flow statement with, not conclusions. The per-year series is part of Pro risk analysis.

Point-in-time ledger

first-reported vs latest filing · periods since 2020-01-01 · 0 changed periods

No period on file has changed between its first report and the latest filing carrying it.

First filing reporting each period vs the latest filing carrying it (10-K and 10-Q only, periods since 2020, the extractor's winning tag per concept); a change under 0.5% is treated as rounding. A change can be a restatement, a reclassification or a re-tagging in a later comparative column; the two filings are linked so the reader can see which. Descriptive, not a verdict.

Notes by disclosure type

debt, leases, revenue, segments, contingencies, taxes and more · the filer's own words
Latest quarterly report10-Q FY2026 Q2 · filed 20260205View filing
Commitments and contingencies · 10,946 characters as filed

"COMMITMENTS AND CONTINGENCIES Contractual Obligations During the fiscal 2026 second quarter, the Company entered into a contract in connection with the transformation of its operating model, as part of its PRGP Enterprise Business Services initiative, as further described in Note 3 Charges Associated with Restructuring and Other Activities . This contract is intended to drive productivity and savings. As of December 31, 2025, this contract is expected to increase our unconditional purchase obligations through fiscal 2033 by approximately $1,600 million. The amounts expected to be paid under the contract may vary from this amount based on future variability in the pricing model and performance by the vendor under the contract. Legal Proceedings The Company is involved, from time to time, in litigation and other legal proceedings incidental to its business, including product liability matters (including asbestos-related claims), advertising, regulatory, employment, intellectual property, real estate, environmental, trade relations, securities, tax, and privacy. The Company establishes accruals for loss contingencies when it has determined that a loss is probable and that the amount of loss, or range of loss, can be reasonably estimated. Amounts accrued for legal contingencies often result from a complex series of judgments about future events and uncertainties that rely on estimates and assumptions including timing of related payments. Any such accruals are adjusted thereafter

CommitmentsAndContingenciesDisclosureTextBlock · excerpt; the full note is in the filing

Share-based compensation · 3,476 characters as filed

"STOCK PROGRAMS Additional information relating to the Company's stock programs are included in the notes to consolidated financial statements in the Companys Annual Report on Form 10-K for the fiscal year ended June 30, 2025. Total net stock-based compensation expense is attributable to the granting of, and the remaining requisite service periods of stock options, restricted stock units (RSUs) and performance share units (PSUs). Compensation expense attributable to net stock-based compensation was $94 million and $106 million for the three months ended December 31, 2025 and 2024, respectively, and was $182 million and $180 million for the six months ended December 31, 2025 and 2024, respectively. Stock Options During the six months ended December 31, 2025, the Company granted stock options in respect of approximately 1.2 million shares of Class A Common Stock with a weighted average exercise price per share of $91.71 and a weighted average grant date fair value per share of $34.84. The fair value of each option grant was estimated on the date of grant using the Black-Scholes option-pricing model. Restricted Stock Units During the six months ended December 31, 2025, the Company granted RSUs in respect of approximately 3.5 million shares of Class A Common Stock with a weighted average grant date fair value per share of $91.66 that, at the time of grant, are scheduled to vest at 1.2 million, 1.5 million and 0.8 million shares per year, in fiscal 2027, fiscal 2028 and fiscal 202

DisclosureOfCompensationRelatedCostsShareBasedPaymentsTextBlock · excerpt; the full note is in the filing

Fair value · 5,814 characters as filed

FAIR VALUE MEASUREMENTS The Company records certain of its financial assets and liabilities at fair value, which is defined as the price that would be received to sell an asset or paid to transfer a liability, in the principal or most advantageous market for the asset or liability, in an orderly transaction between market participants at the measurement date. The accounting for fair value measurements must be applied to nonfinancial assets and nonfinancial liabilities that require initial measurement or remeasurement at fair value, which principally consist of assets and liabilities acquired through business combinations and goodwill, indefinite-lived intangible assets and long-lived assets for the purposes of calculating potential impairment. The Company is required to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The three levels of inputs that may be used to measure fair value are as follows: Level 1: Inputs based on quoted market prices for identical assets or liabilities in active markets at the measurement date. Level 2: Observable inputs other than quoted prices included in Level 1, such as quoted prices for similar assets and liabilities in active markets; quoted prices for identical or similar assets and liabilities in markets that are not active; or other inputs that are observable or can be corroborated by observable market data. Level 3: Inputs reflect managements best estimate of what market participa

FairValueDisclosuresTextBlock · excerpt; the full note is in the filing

Goodwill and intangibles · 5,621 characters as filed

GOODWILL AND OTHER INTANGIBLE ASSETS Goodwill The Company assigns goodwill at the time of acquisition to a reporting unit, which is one level below the Company's operating segments. The skin care, makeup, fragrance and hair care product categories are the Company's operating segments. The following table presents goodwill by product category and the related change in the carrying amount: (In millions) Skin Care Makeup Fragrance Hair Care Total Balance as of June 30, 2025 Goodwill $ 1,616 $ 1,116 $ 260 $ 353 $ 3,345 Accumulated impairments (435) (745) (30) (1,210) 1,181 371 230 353 2,135 Translation adjustments, goodwill (14) (14) Translation adjustments, accumulated impairments 16 16 2 2 Balance as of December 31, 2025 Goodwill 1,602 1,116 260 353 3,331 Accumulated impairments (419) (745) (30) (1,194) Total goodwill $ 1,183 $ 371 $ 230 $ 353 $ 2,137 Other Intangible Assets Other intangible assets consist of the following: December 31, 2025 June 30, 2025 (In millions) Gross Carrying Value Accumulated Amortization Total Net Book Value Gross Carrying Value Accumulated Amortization Total Net Book Value Amortizable intangible assets: Customer lists and other $ 1,942 $ 1,369 $ 573 $ 1,984 $ 1,348 $ 636 Non-amortizable intangible assets: Trademarks 3,123 3,123 Total other intangible assets, net $ 3,696 $ 3,759 The aggregate amortization expense related to amortizable intangible assets was $27 million and $35 million for the three months ended December 31, 2025 and 2024, respectively

GoodwillAndIntangibleAssetsDisclosureTextBlock · excerpt; the full note is in the filing

New accounting pronouncements · 9,230 characters as filed

Recently Issued Accounting Standards FASB ASU No. 2025-10 Accounting for Government Grants Received by Business Entities (Topic 832) In December 2025, the FASB issued authoritative guidance on the recognition, measurement, and presentation of government grants received by business entities. A government grant is defined as a transfer of a monetary asset or a tangible nonmonetary asset, other than in an exchange transaction, from a government to an entity. Government grants are recognized in earnings in the same periods that the costs for which the grant was intended to compensate are recognized. A government grant can be recognized once it is probable that both of the following conditions are met: (1) the company will comply with the conditions attached to the grant and (2) the grant will be received. The guidance differentiates between a grant related to an asset and a grant related to income, which is based on the purpose and conditions of the grant. A grant related to an asset is a government grant that is conditioned on the purchase, construction, or acquisition of an asset and is recognized on the balance sheet once the probable threshold is met and the related costs are incurred. The guidance allows companies to make an accounting policy election to use either a deferred income approach or a cost accumulation approach for recognition of a grant of an asset. A grant related to income is a government grant that does not meet the definition of a grant related to an asset a

NewAccountingPronouncementsPolicyPolicyTextBlock · excerpt; the full note is in the filing

Pensions and post-retirement benefits · 2,008 characters as filed

PENSION AND POST-RETIREMENT BENEFIT PLANS The Company maintains pension plans covering substantially all of its full-time employees for its U.S. operations and a majority of its international operations. The Company also maintains post-retirement benefit plans that provide certain medical and dental benefits to eligible employees. Descriptions of these plans are included in the notes to consolidated financial statements in the Companys Annual Report on Form 10-K for the fiscal year ended June 30, 2025. The components of net periodic benefit cost for the three months ended December 31, 2025 and 2024 consisted of the following: Pension Plans Other than Pension Plans U.S. International Post-retirement (In millions) 2025 2024 2025 2024 2025 2024 Service cost $ 9 $ 9 $ 7 $ 7 $ $ Interest cost 13 12 5 4 2 2 Expected return on plan assets (13) (12) (6) (6) Amortization of: Actuarial loss (gain) 5 5 (2) Prior service cost (1) (1) (1) Special termination benefits (1) 1 Net periodic benefit cost $ 14 $ 14 $ 4 $ 4 $ 1 $ 1 The components of net periodic benefit cost for the six months ended December 31, 2025 and 2024 consisted of the following: Pension Plans Other than Pension Plans U.S. International Post-retirement (In millions) 2025 2024 2025 2024 2025 2024 Service cost $ 18 $ 18 $ 14 $ 14 $ $ Interest cost 27 25 9 9 4 4 Expected return on plan assets (26) (25) (13) (13) Amortization of: Actuarial loss (gain) 10 10 (3) Prior service cost (1) (2) (3) Special termination benefits 1 Net

PensionAndOtherPostretirementBenefitsDisclosureTextBlock · excerpt; the full note is in the filing

Restructuring · 12,106 characters as filed

"CHARGES ASSOCIATED WITH RESTRUCTURING AND OTHER ACTIVITIES Restructuring Program Component of the Profit Recovery and Growth Plan As announced on November 1, 2023, the Company launched the Profit Recovery and Growth Plan (""PRGP"") to help progressively rebuild its profit margins in fiscal years 2025 and 2026. As a component of the PRGP, on February 5, 2024, the Company announced a two-year restructuring program. The Company committed to this course of action on February 1, 2024. After reviewing additional potential initiatives and the progress of previously approved initiatives, on February 3, 2025, the Company committed to the expansion of the PRGP, including an expansion of the restructuring program. The expanded component of the restructuring program began during the Companys fiscal 2025 third quarter. The focus of the overall expanded restructuring program (collectively the Restructuring Program) includes (i) reorganization and rightsizing of certain areas, (ii) simplification and acceleration of processes, (iii) outsourcing of select services and (iv) evolution of go-to-market footprint and selling models. Cumulative initiatives under the Restructuring Program are expected to be approved by the end of fiscal 2026 and substantially completed by the end of fiscal 2027. In connection with the Restructuring Program, as of December 31, 2025, the Company estimates a net reduction in the range of approximately 5,800 to 7,000 positions globally, which is about 9%-11% of its po

RestructuringAndRelatedActivitiesDisclosureTextBlock · excerpt; the full note is in the filing

Revenue recognition · 3,241 characters as filed

"REVENUE RECOGNITION Disaggregation of net sales by the Company's geographic regions (1) are as follows: Three Months Ended December 31, Six Months Ended December 31, (In millions) 2025 2024 2025 2024 The Americas $ 1,218 $ 1,209 $ 2,392 $ 2,406 Europe, United Kingdom and Ireland and Emerging Markets (""EUKEM"") 1,183 1,085 2,084 1,953 Asia/Pacific (2) 900 888 1,773 1,694 Mainland China 928 822 1,460 1,312 4,229 4,004 7,709 7,365 Returns associated with restructuring and other activities 1 Net sales $ 4,229 $ 4,004 $ 7,710 $ 7,365 (1) The Company has reorganized its geographic regions, effective July 1, 2025 and has presented the information for the three and six months ended December 31, 2025 and 2024 under this new basis. (2) The net sales from the Companys travel retail business are included in the Asia/Pacific region. Accounts Receivable Accounts receivable, net is stated net of the allowance for doubtful accounts, including credit losses, and customer deductions totaling $53 million and $38 million as of December 31, 2025 and June 30, 2025, respectively. Payment terms are short-term in nature and are generally less than one year. Changes in the allowance for credit losses are as follows: (In millions) December 31, 2025 Balance at June 30, 2025 $ 26 Provision for expected credit losses 14 Write-offs, net & other Balance at December 31, 2025 $ 40 The remaining balance of the allowance for doubtful accounts and customer deductions of $13 million and $12 million as of De

RevenueFromContractWithCustomerTextBlock · excerpt; the full note is in the filing

Segment reporting · 5,544 characters as filed

SEGMENT DATA AND RELATED INFORMATION Operating segments include components of an enterprise for which separate financial information is available that are regularly reviewed by the chief operating decision maker in deciding how to allocate resources and in assessing performance. Although the Company operates in one business segment, beauty products, the chief operating decision maker evaluates performance based on its four major product categories: skin care, makeup, fragrance and hair care. These product categories meet the definition of operating and reportable segments and, accordingly, additional financial data is provided below. Royalty revenue associated with the license of the TOM FORD trademark as well as sales and related results of ancillary products and services that do not fit within the Company's definitions of skin care, makeup, fragrance and hair care are included in the other category. Segment net sales and operating income (loss) is before the impacts of restructuring and other activities and the impacts from the other category described above. Returns and charges associated with restructuring and other activities are not allocated to the Company's segments because they are centrally directed and controlled, are not included in internal measures of segment performance and result from activities that are deemed Company-wide initiatives to redesign, resize and reorganize select areas of the business. The assets and liabilities of the Company are managed central

SegmentReportingDisclosureTextBlock · excerpt; the full note is in the filing

Stockholders' equity · 5,550 characters as filed

EQUITY Total Stockholders Equity Three Months Ended December 31, Six Months Ended December 31, (In millions, except per share data) 2025 2024 2025 2024 Common stock, beginning of the period $ 6 $ 6 $ 6 $ 6 Stock-based compensation Common stock, end of the period 6 6 6 6 Paid-in capital, beginning of the period 7,141 6,778 7,012 6,685 Common stock dividends 1 1 4 4 Stock-based compensation 103 110 229 200 Paid-in capital, end of the period 7,245 6,889 7,245 6,889 Retained earnings, beginning of the period 11,591 13,031 11,672 13,427 Common stock dividends (129) (128) (257) (368) Net earnings (loss) 162 (590) 209 (746) Retained earnings, end of the period 11,624 12,313 11,624 12,313 Accumulated other comprehensive loss, beginning of the period (1,141) (1,057) (1,127) (1,140) Other comprehensive earnings (loss) 61 (284) 47 (201) Accumulated other comprehensive loss, end of the period (1,080) (1,341) (1,080) (1,341) Treasury stock, beginning of the period (13,707) (13,674) (13,698) (13,664) Stock-based compensation (57) (24) (66) (34) Treasury stock, end of the period (13,764) (13,698) (13,764) (13,698) Total equity $ 4,031 $ 4,169 $ 4,031 $ 4,169 Cash dividends declared per common share $ .35 $ .35 $ .70 $ 1.01 The following is a summary of quarterly cash dividends declared per share on the Companys Class A and Class B Common Stock during the six months ended December 31, 2025: Date Declared Record Date Payable Date Amount per Share August 19, 2025 September 2, 2025 September 16

StockholdersEquityNoteDisclosureTextBlock · excerpt; the full note is in the filing

Source: SEC DERA Financial Statement and Notes data sets (txt.tsv), excerpts of the filer's own note text; the full note is in the linked filing. Excerpts are the first part of each note exactly as tagged in the filing; open the filing for the full text and the tables. Descriptive and educational, not advice.

Fundamentals from SEC EDGAR. Scores, the DCF, and every model shown are educational analysis, not investment advice or price predictions.

Educational content only. Not financial advice. TrendNalysis provides educational and informational financial analysis built from public SEC filings and economic data (FRED, BLS). It is not financial, investment, tax, or legal advice and is not a recommendation to buy or sell any security. Market pricing is not currently included. Past performance does not guarantee future results. Always do your own research and consult a licensed financial professional before investing.