XNASODD
Market cap2.50bUSD
Dec 20, Last price
43.76USD
1D
-4.08%
1Q
22.99%
IPO
-12.48%
Name
Oddity Tech Ltd
Chart & Performance
P/E
157.49
P/S
18.12
EPS
0.28
Div Yield, %
0.00%
Shrs. gr., 5y
—
Rev. gr., 5y
%
Revenues
509m
+56.75%
Net income
59m
+169.39%
CFO
87m
+124.06%
Earnings
Mar 03, 2025
Profile
Oddity Tech Ltd., together with its subsidiaries, operates as a consumer-tech company worldwide. The company provides beauty and wellness products utilizing its PowerMatch technology. It builds and scales digital-first brands to disrupt the offline-dominated beauty and wellness industries. The company offers products for face and complexion, eyes and brows, lips, and skin care under the IL MAKIAGE brand; and hair and skin care products under the SpoiledChild brand. The company was incorporated in 2013 and is based in Tel Aviv-Jaffa, Israel.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY |
|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | |
| Income | ||||
Revenues | 508,685 56.75% | 324,520 45.82% | 222,555 101.16% | |
Cost of revenue | 227,438 | 296,855 | 203,043 | |
Unusual Expense (Income) | ||||
NOPBT | 281,247 | 27,665 | 19,512 | |
NOPBT Margin | 55.29% | 8.52% | 8.77% | |
Operating Taxes | 20,067 | 7,184 | 4,715 | |
Tax Rate | 7.14% | 25.97% | 24.16% | |
NOPAT | 261,180 | 20,481 | 14,797 | |
Net income | 58,534 169.39% | 21,728 56.09% | 13,920 18.84% | |
Dividends | ||||
Dividend yield | ||||
Proceeds from repurchase of equity | 53,006 | 22 | ||
BB yield | -1.94% | |||
| Debt | ||||
Debt current | 3,802 | 7,807 | 4,430 | |
Long-term debt | 21,226 | 20,042 | 919 | |
Deferred revenue | 14,153 | |||
Other long-term liabilities | 3,775 | 19,221 | 3,342 | |
Net debt | (141,125) | (13,106) | (23,478) | |
| Cash flow | ||||
Cash from operating activities | 87,455 | 39,032 | 9,865 | |
CAPEX | (2,101) | (7,780) | (6,745) | |
Cash from investing activities | (139,991) | (25,780) | (18,782) | |
Cash from financing activities | 48,811 | (246) | (318) | |
FCF | 262,847 | 15,745 | 4,581 | |
| Balance | ||||
Cash | 115,646 | 40,955 | 28,827 | |
Long term investments | 50,507 | |||
Excess cash | 140,719 | 24,729 | 17,699 | |
Stockholders' equity | 104,197 | 48,477 | 35,545 | |
Invested Capital | 195,199 | 109,080 | 73,794 | |
ROIC | 171.67% | 22.40% | 23.92% | |
ROCE | 93.94% | 20.67% | 21.25% | |
| EV | ||||
Common stock shares outstanding | 58,695 | 56,540 | 56,540 | |
Price | 46.53 | |||
Market cap | 2,731,083 | |||
EV | 2,589,958 | |||
EBITDA | 289,852 | 32,073 | 23,518 | |
EV/EBITDA | 8.94 | |||
Interest | 877 | |||
Interest/NOPBT | 4.49% | |||