VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
EL
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
ELThe Estée Lauder Companies Inc.
$79.37$28.7B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksELCash Flow

The Estée Lauder Companies Inc. (EL) Cash Flow Statement

30Y historyFree accessUpdated daily

Cash flow generation remains inconsistent, with free cash flow margins oscillating between a peak of 26.0% in 2024Q2 and a deficit of 24.1% in 2025Q1.

EL Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMJun'25Jun'24Jun'23Jun'22Jun'21Jun'20Jun'19Jun'18Jun'17Jun'16Jun'15Jun'14Jun'13Jun'12Jun'11Jun'10Jun'09Jun'08Jun'07Jun'06Jun'05Jun'04Jun'03Jun'02Jun'01Jun'00Jun'99Jun'98Jun'97Jun'96
Cash from Operations1.8B1.27B2.36B1.73B3.04B3.63B2.28B2.52B2.56B1.79B1.79B1.94B1.54B1.23B1.13B1.03B956.7M696M690.1M661.6M709.8M478.1M667.3M548.5M518M305.4M442.5M352.3M258.2M253.1M172M
Operating CF Margin %-8.9%15.12%10.88%17.13%22.39%15.95%16.93%18.72%15.14%15.88%18.03%14%12.04%11.6%11.66%12.27%9.5%8.72%9.4%10.98%7.55%11.52%10.72%10.92%6.63%10.13%8.89%7.14%7.48%5.38%
Operating CF Growth %68.36%-46.1%36.34%-43.04%-16.3%59.25%-9.42%-1.76%43.13%0.06%-7.94%26.58%25.19%8.84%9.71%7.35%37.46%0.85%4.31%-6.79%48.46%-28.35%21.66%5.89%69.61%-30.98%25.6%36.44%2.02%47.15%6.77%
Net Income-248M-1.13B390M1.01B2.39B2.87B684M1.78B1.11B1.25B1.11B1.09B1.2B1.02B856.9M700.8M478.3M218.4M473.8M448.7M324.5M409.9M375.4M319.8M191.9M305.2M314.1M272.9M236.8M197.6M160.4M
Depreciation & Amortization819M829M825M733M715M651M611M557M531M464M414.7M409.3M384.6M336.9M295.8M294.4M263.7M254M250.7M207.2M198.4M196.7M191.7M174.8M162M162.9M146.8M117.3M97.5M76M58.8M
Stock-Based Compensation254M304M000000000000000047.2M000000000000
Deferred Taxes-84M-396M-265M-186M-149M-230M-143M-66M175M-118M-94M-52.6M-56.4M-76.1M-22.1M-24.5M-24.7M-108.2M-115.6M9.9M-74.3M104.9M18.3M36.5M-22.6M4.7M-5.5M-4.2M-12.2M-12.6M-5.3M
Other Non-Cash Items543M1.32B779M534M637M-214M1.14B243M184M184M208.5M149.5M198.2M154M53.7M89.9M82M146.4M37.3M60.5M37.3M14.1M432.8M9.1M84.1M31.9M1.7M8.3M4.9M41.4M40M
Working Capital Changes514M349M631M-356M-554M554M-11M-2M564M11M145M349M-195.3M-208.3M-57.6M-33.6M157.4M204.7M-3.3M-64.7M223.9M-247.5M66.8M12.9M103.9M-199.3M-14.6M-42M-68.8M-20.8M-81.9M
Change in Receivables79M230M-285M185M-10M-398M625M-169M-105M-92M-101M103.2M-196.2M-113M-178.4M-124.7M79.2M103.8M-86.5M-68M14.6M-106.6M-18.4M00000000
Change in Inventory104M184M766M-64M-602M-140M-3M-375M-147M-85M-69M-26.2M-156.8M-134.5M-41.2M-95.1M-60.8M125.7M-70.7M-70.8M1.9M-105.1M-45.7M-15.7M102.2M-102.1M-31.3M0-71.8M4.4M-75.1M
Change in Payables83M21M-38M-333M210M440M-308M319M349M54M101.4M146.5M34M-8.7M68.3M-17M103.6M-11.9M17.1M46.4M9.1M-23.9M29.8M00000000
Cash from Investing-519M-644M-1.71B-3.22B-960M-1.86B-1.7B473M-358M-2.21B-1.27B-1.62B-511.6M-465.5M-428.3M-606.9M-281.4M-339.5M-478.5M-373.8M-303.2M-237M-208M-192.5M-217M-206.3M-374.3M-200.3M-577.2M-130.7M-74.5M
Capital Expenditures-513M-602M-919M-3.29B-1.04B-637M-623M-744M-629M-504M-525.3M-473M-510.2M-461M-420.7M-351M-270.6M-279.8M-357.8M-312.1M-260.6M-229.6M-206.5M-163.1M-203.2M-192.2M-180.9M-192.9M-580.5M-82.9M-63.4M
CapEx % of Revenue3.46%4.21%5.89%20.67%5.86%3.93%4.36%5.01%4.6%4.26%4.66%4.39%4.65%4.53%4.33%3.98%3.47%3.82%4.52%4.43%4.03%3.62%3.57%3.19%4.28%4.17%4.14%4.87%16.04%2.45%1.98%
Acquisitions0-18M-745M0-18M-1.06B-1.05B2M0-1.67B-101.3M-241M-9.2M-8.7M-7.6M-256.1M-10.7M-68.5M-116M-61.2M-42.4M-7.1M-1.4M-50.4M-18.5M-16M-180.5M0000
Investments-------------------------------
Other Investing-9M-23M-23M80M108M-120M-23M0000000000000-600K0004.7M00000-24.4M
Cash from Financing-810M-1.12B-1.29B1.59B-3.02B-1.89B1.46B-2.17B-1.17B630M-604.9M-894.8M-856.9M-611.5M-585.1M-313.1M-406.1M125.8M-78.1M-411.6M-594.6M-300.4M-216M-550.4M-121.8M-63.5M-87.9M-73.2M345.2M-116.8M-113.4M
Debt Issued (Net)-4M-505M-366M2.7B-22M-611M2.71B-172M-10M1.35B604.2M294.7M-6.7M54.6M68.6M-16.1M-234.7M194.1M48.9M553.4M-179.8M156.1M0-132.9M-8.8M-5.7M-7.4M-11.5M398.6M-96.4M-66.7M
Equity Issued (Net)-43M-20M5M-183M-2.16B-518M-713M-1.36B-577M-272M-889.9M-881.4M-667.2M-387.7M-592.7M-396.6M-266.7M-62.6M-129.6M-1B-400.5M-358M0-335.8M-42M13.2M-9.6M1.9M200K43M60.6M
Dividends Paid-507M-618M-947M-925M-840M-753M-503M-609M-546M-486M-422.5M-349.9M-301.8M-419.2M-204M-148M-109.1M-116.7M-106.6M-103.6M-85.4M-98.5M-76.3M-81.7M-71M-71M-70.9M-63.6M-53.6M-63.4M-107.3M
Share Repurchases0-35M-35M-271M-2.31B-733M-893M-1.55B-759M-413M-889.9M-982.8M-667.2M-387.7M-592.7M-396.6M-266.7M-62.6M-129.6M-1B-400.5M-438.6M-115.9M-352.5M-49.7M-100K-23.6M-12.7M000
Other Financing-256M20M18M00-10M-28M-29M-39M42M103.3M41.8M118.8M140.8M143M247.6M204.4M102.7M109.2M142.9M71.1M-8.4M7.2M00000000
Net Change in Cash495M-474M-634M72M-1B-64M2.04B806M1.04B222M-107.3M-607.7M133.4M148M94.7M132.3M256.2M462.8M148M-114.9M-184.7M-58.3M247.5M-182.8M200.2M26.4M-27.2M70M21.9M800K-13.1M
Free Cash Flow1.28B670M1.44B-1.56B2B2.99B1.66B1.77B1.94B1.3B1.26B1.47B1.02B765.3M706M676M686.1M416.2M332.3M349.5M449.2M248.5M460.8M385.4M314.8M113.2M261.6M159.4M-322.3M170.2M108.6M
FCF Margin %8.66%4.69%9.23%-9.79%11.28%18.46%11.59%11.93%14.21%10.96%11.22%13.64%9.34%7.52%7.27%7.67%8.8%5.68%4.2%4.97%6.95%3.92%7.96%7.53%6.64%2.46%5.99%4.02%-8.91%5.03%3.4%
FCF Growth %35.55%-53.5%192.49%-177.9%-33.2%80.69%-6.54%-8.8%50%2.58%-14.07%43.44%33.93%8.4%4.44%-1.47%64.85%25.25%-4.92%-22.2%80.76%-46.07%19.56%22.43%178.09%-56.73%64.12%149.46%-289.37%56.72%-5.65%
FCF per Share3.521.863.99-4.325.488.134.524.795.173.473.353.812.611.941.781.681.711.050.840.841.030.540.990.820.650.230.540.33-0.670.360.31
FCF Conversion (FCF/Net Income)-5.18x-1.12x6.05x1.72x1.27x1.27x3.33x1.41x2.31x1.43x1.61x1.78x1.27x1.20x1.31x1.47x2.00x3.19x1.46x1.47x2.91x1.18x1.95x1.72x2.70x1.00x1.41x1.29x1.09x1.28x1.07x
Interest Paid278M353M359M235M000000000000000000000000000
Taxes Paid-173M630M550M665M000000000000000000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityStrained
Balance SheetStrained
Cash FlowMixed
Top Statement Risk

Working Capital Volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q3)

Earnings Quality Disconnected From Cash

As reported in recent financial filings, the relationship between net income and operating cash flow remains highly erratic, with OCF/NI ratios swinging from -7.23 in 2026Q1 to 4.63 in 2026Q3, suggesting that reported earnings are currently poor proxies for the company's underlying cash generation capabilities.

The extreme variance in the conversion ratio indicates that non-cash charges and significant working capital swings are obscuring the true operational performance of the business. Investors should monitor whether this disconnect is a temporary byproduct of the ongoing restructuring plan or a sign of deteriorating cash conversion efficiency.

Free Cash Flow Volatility Persists

Based on the provided cash flow data, EL's free cash flow trajectory has been inconsistent, oscillating between a peak of $1.1B in 2026Q2 and a deficit of $811M in 2025Q1, which reflects the company's struggle to maintain stable cash margins amidst significant operational headwinds.

The inability to sustain positive free cash flow across consecutive quarters suggests that the company's current cost structure is highly sensitive to revenue fluctuations. This volatility warrants further investigation into whether the business can achieve a predictable cash flow profile without a sustained recovery in its core travel retail segment.

Working Capital Swings Drive Cash

According to recent SEC filings, working capital changes have become the primary driver of cash flow volatility, with quarterly fluctuations ranging from a $717M inflow in 2024Q2 to a $716M outflow in 2025Q1, highlighting the company's difficulty in managing inventory and receivables in a shifting demand environment.

These dramatic swings suggest that the company is frequently forced to adjust its inventory levels to match the unpredictable sell-through in global travel retail. Such reliance on working capital management to bridge cash flow gaps may indicate underlying inefficiencies in the supply chain and demand planning processes.

Capital Intensity Remains Elevated

As indicated by the company's reported figures, capital expenditures have remained a significant cash drain, with CapEx/Revenue ratios peaking at 6.1% in 2025Q4, suggesting that the firm is continuing to invest heavily in infrastructure despite the current period of operational distress and margin compression.

The persistence of these capital outlays implies that management is prioritizing long-term asset maintenance or digital transformation initiatives over immediate cash preservation. Analysts should monitor whether these investments are yielding the expected productivity gains or if they represent sunk costs in a legacy distribution model.

Capital Allocation Under Financial Pressure

Based on the latest financial statements, EL has maintained dividend payments despite periods of negative free cash flow, while share repurchases have become increasingly sporadic, suggesting a potential conflict between returning capital to shareholders and preserving liquidity during this period of structural transition.

The decision to continue dividend distributions while facing significant earnings volatility may indicate a desire to signal stability to the market, though it appears to place additional strain on the balance sheet. Investors should monitor if this capital allocation strategy remains sustainable if the current cash flow instability persists.

EL — Frequently Asked Questions

Quick answers to the most common questions about buying EL stock.

How much cash does The Estée Lauder Companies Inc. (EL) generate from operations?

The Estée Lauder Companies Inc. (EL) generated $1.27B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is The Estée Lauder Companies Inc.'s free cash flow?

The Estée Lauder Companies Inc. (EL) generated $670.0M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is The Estée Lauder Companies Inc.'s capital expenditure (CapEx)?

The Estée Lauder Companies Inc. (EL) spent $602.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does The Estée Lauder Companies Inc. distribute cash to shareholders?

In 2025, The Estée Lauder Companies Inc. (EL) returned $618.0M to shareholders via cash dividends and spent $35.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.