stockrow
Monday 2 November 2026
Export ODD’s income statement to Excel — free account
ODDITY Tech Ltd.
ODD Consumer Defensive Household & Personal Products
ODDITY Tech Ltd.’s revenue for fiscal 2025 (year ended December 2025) was $809.8 million, up 25.2% from fiscal 2024.
- Revenue
- −25.1%
- EPS
- −69.0%
- Free cash flow
- −7.74%
- Total debt
- −7.79%
Quarter to June 2026, against a year earlier
20.83
0.84
−3.88%
Follow ODD
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Jun ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | — | — | — | — | 111 | 223 | 325 | 509 | 647 | 810 | 679 | +48.9% | 656 | 749 | 837 | +1.1% | |
| Gross margin, % | — | — | — | — | 70.34 | 68.83 | 67.19 | 70.42 | 72.38 | 72.69 | 70.01 | +2.3 pt | ||||||
| EBT | — | — | — | — | 15 | 19 | 29 | 79 | 128 | 136 | 26 | +54.5% | ||||||
| EBT margin, % | — | — | — | — | 13.93 | 8.37 | 8.91 | 15.45 | 19.77 | 16.76 | 3.81 | +2.8 pt | ||||||
| Net income | — | — | — | — | 12 | 14 | 22 | 59 | 101 | 111 | 15 | +56.7% | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | — | — | — | — | 1.96 | 4.26 | 6.09 | 9.21 | 11.28 | 14.23 | 14.24 | +48.7% | |||||
| Earnings | — | — | — | — | 0.21 | 0.27 | 0.41 | 1.06 | 1.77 | 1.95 | 0.30 | +56.2% | ||||||
| Cash flow | — | — | — | — | 0.41 | 0.20 | 0.73 | 1.58 | 2.40 | 1.54 | (0.41) | +30.5% | ||||||
| Capex | — | — | — | — | 0.00 | (0.13) | (0.14) | (0.17) | (0.17) | (0.28) | (0.43) | n/m | ||||||
| Free cash flow | — | — | — | — | 0.41 | 0.07 | 0.59 | 1.42 | 2.23 | 1.25 | (0.85) | +25.2% | ||||||
| Book value | — | — | — | — | 0.93 | 1.31 | 1.85 | 5.13 | 4.92 | 6.97 | 5.10 | +49.7% | ||||||
| Shares, m | — | — | — | — | 57 | 52 | 53 | 55 | 57 | 57 | 55 | +0.1% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | — | — | 49.51 | 49.51 | 49.51 | 41.56 | 24.29 | 20.50 | 69.43 | 39.1 | |||||
| P/S | — | — | — | — | 5.68 | 5.68 | 5.68 | 4.87 | 3.72 | 2.82 | 1.46 | 4.7 | ||||||
| P/B | — | — | — | — | 13.67 | 13.67 | 13.67 | 8.76 | 8.54 | 5.77 | 4.08 | 10.7 | ||||||
| EV/Sales | — | — | — | — | 5.46 | 5.46 | 5.46 | 4.65 | 3.58 | 3.04 | 1.97 | 4.6 | ||||||
| EV/FCF | — | — | — | — | 26.63 | 26.63 | 26.63 | 32.46 | 19.40 | 39.36 | (27.20) | 28.5 | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | — | 23 | 10 | 39 | 87 | 138 | 88 | (20) | +30.6% | |||||
| Capex | — | — | — | — | (3) | (7) | (7) | (9) | (10) | (16) | (21) | +37.7% | ||||||
| Free cash flow | — | — | — | — | 23 | 3 | 32 | 78 | 128 | 71 | (40) | +25.4% | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | — | — | — | 38 | 37 | 56 | 115 | 99 | 487 | 277 | +66.7% | |||||
| Net debt | — | — | — | — | (35) | (23) | (54) | (116) | (100) | 171 | 344 | n/m | ||||||
| Shareholders’ equity | — | — | — | — | 52 | 69 | 99 | 283 | 282 | 396 | 243 | +49.9% | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | — | — | — | — | 0.00 | 12.39 | 12.09 | 18.84 | 24.06 | 14.05 | 1.49 | +14.1 pt | |||||
| ROIC | — | — | — | — | 0.00 | 27.00 | 39.02 | 27.74 | 39.68 | 13.08 | (0.82) | +13.1 pt | ||||||
| ROE | — | — | — | — | 0.00 | 23.01 | 25.97 | 30.66 | 35.90 | 32.63 | 5.10 | +32.6 pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | — | — | — | — | 342 | 489 | 658 | — | +38.7% | |||||
| Revenue/emp, $m | — | — | — | — | 0.00 | 0.00 | 0.00 | 1.49 | 1.32 | 1.23 | — | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Jun 2026
ODDITY Tech Ltd. vs peers in Household & Personal Products (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| IPAR Interparfums, Inc. | $3.7B | 22.9× | 23.8× | +2.13% (above 0%: growing) | −5.00% (below 0%: shrinking) | +1,031.52% (above 0%: growing) | 65.54% | 14.35% | Compare |
| COTY Coty | $3.0B | — (loss-making) | 31.7× | +1.34% (above 0%: growing) | n/m | +20.86% (above 0%: growing) | 60.88% | (3.36%) | Compare |
| NWL Newell Brands Inc. | $2.2B | — (loss-making) | 9.4× | +3.71% (above 0%: growing) | n/m | +84.62% (above 0%: growing) | 34.65% | 1.44% | Compare |
| SPB Spectrum Brands Holdings Inc. | $1.9B | 26.3× | 18.4× | +7.68% (above 0%: growing) | n/m | +2.37% (above 0%: growing) | 49.17% | 2.11% | Compare |
| EPC Edgewell Personal Care Company | $1.3B | — (loss-making) | 268× | +1.73% (above 0%: growing) | −51.61% (below 0%: shrinking) | +3.83% (above 0%: growing) | 42.54% | 4.39% | Compare |
| ODD ODDITY Tech Ltd. | $999.5M | 69.4× | — (loss-making) | −25.14% (below 0%: shrinking) | −68.97% (below 0%: shrinking) | −7.74% (below 0%: shrinking) | 68.66% | (0.70%) | |
| HELE Helen of Troy Limited | $675.8M | — (loss-making) | 8.1× | +2.12% (above 0%: growing) | n/m | +304.51% (above 0%: growing) | 52.19% | 5.20% | Compare |
| HNST The Honest Company, Inc. | $447.4M | — (loss-making) | 44.9× | −10.87% (below 0%: shrinking) | +233.33% (above 0%: growing) | +3,911.74% (above 0%: growing) | 48.45% | 11.50% | Compare |
| MAGN Magnera Corporation | $422.4M | — (loss-making) | — (loss-making) | +2.15% (above 0%: growing) | n/m | −115.38% (below 0%: shrinking) | 13.07% | 2.57% | Compare |
| Median of peers | $1.6B | — | 23.8× | +2.12% | −5.00% | +52.74% | 48.81% | 3.48% |