No data to show
XNAS
ODD
Market cap2.12bUSD
Apr 04, Last price
37.97USD
1D
-8.04%
1Q
-10.93%
IPO
-24.06%
Name
Oddity Tech Ltd
Chart & Performance
P/E
20.89
P/S
3.28
EPS
1.82
Div Yield, %
—
Shrs. gr., 5y
—
Rev. gr., 5y
%
Revenues
647m
+27.20%
Net income
101m
+73.39%
CFO
138m
+57.53%
Earnings
May 05, 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 | FY |
|---|---|---|---|---|---|
| 2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | |
| Income | |||||
Revenues | 647,040 27.20% | 508,685 56.75% | 324,520 45.82% | ||
Cost of revenue | 178,718 | 227,438 | 296,855 | ||
Unusual Expense (Income) | |||||
NOPBT | 468,322 | 281,247 | 27,665 | ||
NOPBT Margin | 72.38% | 55.29% | 8.52% | ||
Operating Taxes | 26,415 | 20,067 | 7,184 | ||
Tax Rate | 5.64% | 7.14% | 25.97% | ||
NOPAT | 441,907 | 261,180 | 20,481 | ||
Net income | 101,491 73.39% | 58,534 169.39% | 21,728 56.09% | ||
Dividends | |||||
Dividend yield | |||||
Proceeds from repurchase of equity | (147,586) | 53,006 | 22 | ||
BB yield | 5.74% | -1.94% | |||
| Debt | |||||
Debt current | 7,106 | 3,802 | 7,807 | ||
Long-term debt | 38,314 | 21,226 | 20,042 | ||
Deferred revenue | |||||
Other long-term liabilities | 16,172 | 3,775 | 19,221 | ||
Net debt | (123,631) | (141,125) | (13,106) | ||
| Cash flow | |||||
Cash from operating activities | 137,764 | 87,455 | 39,032 | ||
CAPEX | (3,270) | (2,101) | (7,780) | ||
Cash from investing activities | 1,352 | (139,991) | (25,780) | ||
Cash from financing activities | (127,299) | 48,811 | (246) | ||
FCF | 428,528 | 262,847 | 15,745 | ||
| Balance | |||||
Cash | 100,220 | 115,646 | 40,955 | ||
Long term investments | 68,831 | 50,507 | |||
Excess cash | 136,699 | 140,719 | 24,729 | ||
Stockholders' equity | 205,392 | 104,197 | 48,477 | ||
Invested Capital | 184,487 | 195,199 | 109,080 | ||
ROIC | 232.77% | 171.67% | 22.40% | ||
ROCE | 145.81% | 93.94% | 20.67% | ||
| EV | |||||
Common stock shares outstanding | 61,215 | 58,695 | 56,540 | ||
Price | 42.02 -9.69% | 46.53 | |||
Market cap | 2,572,254 -5.82% | 2,731,083 | |||
EV | 2,448,623 | 2,589,958 | |||
EBITDA | 478,149 | 289,852 | 32,073 | ||
EV/EBITDA | 5.12 | 8.94 | |||
Interest | |||||
Interest/NOPBT | |||||