ODDITY Tech Ltd. ODD

Consumer StaplesPersonal & Household Products & ServicesIsrael

Last close 21.21 USD on Nov 2, 2026, −47.2% year to date

Quant rating

Quant rating B Rank 35 of 174 in Consumer Staples

Growth C 71 of 174
Valuation D 150 of 174
Quality B 29 of 174
Revisions A 15 of 174
Momentum B 53 of 174

Wall Street consensus Hold (3.27)Average target 15.79 USD −25.6%

Historical valuation

Multiples use consensus estimates for the next twelve months. The dashed line is the 5-year average.

Key data

Market cap: 978M
Enterprise value: 1.3B
52-week range: 9.29 – 46.43
3-year range: 9.29 – 77.35
Dividend yield: –
Beta (5 years): –
Shares outstanding: 46.1M
Next earnings: Nov 11, 2026

About the company

Oddity Tech Ltd is an Israel-based company engaged in the beauty and wellness sector. The Company is operating a tech platform under its own brand on the Internet, whose purpose is to support a portfolio of brands and services connected to the beauty and wellness market and to develop products customized to the wishes of the Company's clients. The Company is using algorithms and machine learning models to match a corresponding physical product. Advanced biological models and machine learning-based tools are used to find new molecules for beauty and wellness purposes. The Company is active in research and development in areas such as data science, machine learning, and computer vision to enhance its products.

Growth and profitability fiscal year ends December 31

Growth and profitability by fiscal year
	2025	2024	2023	2022	2021	5Y avg
Revenue (mil)	810	647	509	325	223	–
Revenue growth	25.2%	27.2%	56.7%	45.8%	91.4%	47.4%
EPS (basic, normalized)	2.21	1.96	1.31	–	–	–
EPS growth	12.8%	49.6%	–	–	–	–
Gross margin	72.7%	72.4%	70.4%	67.2%	68.8%	70.3%
Net margin	13.7%	15.7%	11.5%	6.7%	6.3%	10.8%
ROE	32.6%	35.9%	29.7%	22.6%	20.5%	28.3%

Balance sheet, last quarter
Cash & short-term investments (mil)	193
Current ratio	3.45x
Long-term debt (mil)	537
Net debt (mil)	344
Total equity (mil)	243
Net debt / equity	1.41x
Net debt / EBITDA	2.11x

Estimates and valuation

Consensus estimates and implied multiples
	Sales (mil)			EBITDA (mil)			EPS
Fiscal year	Mean est.	Growth	EV/Sales	Mean est.	Growth	EV/EBITDA	Mean est.	Growth	P/E
2025 actual	810	+25.2%	1.6x	163	+9.8%	8.1x	2.21	+12.8%	9.6x
2026	656	−19.0%	2.0x	31.1	−81.0%	42.6x	0.46	−79.0%	45.7x
2027	747	+13.8%	1.8x	69.8	+124.6%	18.9x	1.21	+161.1%	17.5x
2028	841	+12.6%	1.6x	88.1	+26.2%	15.0x	1.59	+31.3%	13.3x

Estimate revisions

Change in consensus estimates over 1, 3 and 6 months
	Sales				EPS
Fiscal year	Estimate (mil)	1M	3M	6M	Estimate	1M	3M	6M
2026	656	0.0%	+4.9%	−3.6%	0.46	0.0%	+725.7%	−33.8%
2027	747	0.0%	+3.1%	−9.9%	1.21	0.0%	+21.1%	−20.4%
2028	841	0.0%	+3.2%	−8.3%	1.59	0.0%	+32.2%	−17.0%

Earnings surprises EPS beat in 3 of the last 4 quarters

Reported results versus consensus, last 10 fiscal quarters
Quarter ended	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
Sales reported (mil)	212	193	119	124	268	241	148	153	198	181
Sales mean (mil)	205	189	116	120	261	238	145	151	188	178
Surprise	+3.2%	+2.2%	+2.2%	+3.3%	+2.8%	+1.1%	+1.7%	+1.1%	+5.3%	+1.6%
EPS reported	0.61	0.82	0.32	0.20	0.69	0.92	0.40	0.20	−0.17	0.20
EPS mean	0.49	0.68	0.23	0.13	0.62	0.88	0.35	0.13	−0.02	0.16
Surprise	+23.3%	+20.7%	+38.9%	+53.7%	+10.7%	+5.1%	+14.7%	+49.3%	−750.0%	+25.0%

Peer comparison Personal & Household Products & Services

Peers in the same industry group, by market capitalization
Company	Market cap	Net debt/EBITDA	Net margin	P/B	FY1 P/E	FY2 P/E	FY1 EV/EBITDA	FY2 EV/EBITDA
ODD ODDITY Tech Ltd.	978M	2.11x	13.7%	5.02x	45.7x	17.5x	42.6x	18.9x
PG The Procter & Gamble Company	379.1B	1.04x	18.1%	6.88x	23.4x	22.1x	16.4x	15.6x
CL Colgate-Palmolive Company	77.4B	1.30x	10.5%	268.92x	24.9x	23.8x	16.4x	15.7x
EL Estee Lauder Companies Inc	38.0B	1.63x	1.6%	9.96x	31.5x	26.0x	14.6x	12.8x
CHD Church & Dwight Co Inc	26.1B	1.41x	11.9%	6.02x	29.3x	27.3x	19.2x	18.2x
CLX The Clorox Company	10.9B	–	8.7%	120.79x	15.7x	14.6x	11.6x	11.0x
Mean		1.50x	10.7%	69.60x	28.4x	21.9x	20.1x	15.4x
Median		1.41x	11.2%	8.42x	27.1x	22.9x	16.4x	15.6x

Technical analysis

1M+12.2%
3M+49.6%
1Y−53.1%
3Y−21.4%

Financial statements in millions of USD

Income statement in millions of USD, fiscal years

Income statement, ODDITY Tech Ltd., fiscal years, most recent first
	2025	2024	2023	2022	2021	2020
Total revenue	810	647	509	325	223	116
Cost of revenue	221	179	150	106	69.4	33.4
Gross profit	589	468	358	218	153	82.9
Selling, general & administrative expenses	470	335	267	190	134	64.3
Research & development	–	–	–	–	–	–
Interest expense (income), operating	–	–	–	–	–	–
Unusual expense (income)	–	17.4	17.4	–	–	–
Other operating expenses	0	0	0	0	0	0
Operating income	119	116	74.3	27.7	19.5	18.6
Net interest income (expense)	16.9	12.3	4.3	1.2	−0.9	−1.3
Gain (loss) on sale of assets	–	–	–	–	–	–
Other non-operating income (expense)	0	0	0	0	0	0
Net income before taxes	136	128	78.6	28.9	18.6	17.3
Provision for taxes	25.0	26.4	20.1	7.2	4.7	4.1
Minority interest	–	–	–	–	–	–
Equity in affiliates	–	–	–	–	–	–
U.S. GAAP adjustment	–	–	–	–	–	–
Net income before extraordinary items	111	101	58.5	21.7	13.9	13.2
Extraordinary items	–	–	–	–	–	–
Net income	111	101	58.5	21.7	13.9	13.2
EBIT, normalized	119	133	92.0	28.4	20.5	18.6
EBITDA, normalized	129	143	101	32.8	24.5	22.8
Basic EPS, normalized	2.21	1.96	1.31	–	–	–

Balance sheet in millions of USD, fiscal years

Balance sheet, ODDITY Tech Ltd., fiscal years, most recent first
	2025	2024	2023	2022	2021	2020
Assets
Cash & short-term investments	413	100	116	59.0	28.8	39.8
Receivables	16.9	9.2	9.9	7.6	5.1	10.6
Total inventory	135	99.8	84.1	70.2	51.5	15.1
Prepaid expenses	36.3	14.1	11.9	7.0	5.2	3.4
Other current assets	0.1	0	2.2	2.2	2.1	0.4
Total current assets	602	223	224	146	92.7	69.2
Property, plant & equipment	33.2	33.4	22.8	22.7	9.7	9.9
Goodwill	64.9	64.9	64.9	16.2	16.2	0.3
Intangibles	43.6	36.5	36.0	26.8	21.7	5.4
Long-term investments	363	68.8	50.5	–	–	–
Note receivable	–	–	–	–	–	–
Other long-term assets	31.8	11.9	6.9	4.7	2.7	1.7
Total assets	1,138	439	405	216	143	86.5
Liabilities
Accounts payable	76.0	79.1	56.2	44.8	37.0	15.9
Payable/accrued	25.8	27.8	42.9	18.4	9.1	6.5
Accrued expenses	13.1	17.8	10.2	23.3	5.0	1.9
Short-term debt	0	0	0	0	0	0
Current portion of long-term debt	–	–	0	3.9	4.4	4.2
Other current liabilities	0	0	0	0	0	0
Total current liabilities	115	125	109	90.4	55.6	28.5
Long-term debt	584	0	0	0	0	1.3
Minority interest	–	–	–	–	–	–
Other liabilities	42.1	31.8	12.5	15.0	6.5	1.7
Total liabilities	741	157	122	105	62.0	31.4
Shareholders' equity
Preferred stock	–	–	–	–	–	–
Common stock	0	0	0	0	0	0
Additional paid-in capital	77.6	76.9	179	53.7	45.4	43.0
Retained earnings (accumulated deficit)	314	203	102	43.2	21.5	10.3
Treasury stock	–	–	–	–	–	–
Other equity	4.9	2.1	2.4	14.0	14.0	1.7
Total equity	396	282	283	111	80.9	55.1
Total liabilities & shareholders' equity	1,138	439	405	216	143	86.5

Cash flow statement in millions of USD, fiscal years

Cash flow statement, ODDITY Tech Ltd., fiscal years, most recent first
	2025	2024	2023	2022	2021	2020
Operating activities
Net income	111	101	58.5	21.7	13.9	13.2
Depreciation, depletion & amortization	10.7	9.8	8.6	4.4	4.0	4.3
Deferred taxes	−4.3	−4.3	−1.3	−1.5	−0.9	–
Non-cash items	33.6	23.7	23.6	6.7	2.1	0.1
Changes in working capital	−63.2	7.1	−2.0	7.7	−8.9	5.3
Cash from operations	87.6	138	87.5	39.0	10.2	22.9
Investing activities
Capital expenditures	−16.2	−10.2	−5.6	−7.8	−6.7	−3.3
Other investing cash flows	−251	11.5	−134	−18.0	−12.0	10.1
Cash from investing	−267	1.4	−140	−25.8	−18.8	6.8
Financing activities
Financing cash flow items	−63.4	1.0	−1.6	0	0	2.2
Cash dividends paid	–	–	–	–	–	–
Issuance (retirement) of debt, net	–	–	–	–	–	–
Other financing cash flows	595	−128	50.4	−0.3	−0.3	−2.0
Cash from financing	531	−127	48.8	−0.2	−0.3	0.2
Foreign exchange effects	0.3	−0.2	−0.6	−0.8	−0.4	–
Net change in cash	352	11.6	−4.3	12.2	−9.2	29.9
Free cash flow	71.4	128	81.8	31.3	3.5	19.6

Disclaimer

The financial data presented in this report is delayed and obtained from sources QDD Research believes to be reliable, including stock exchanges, SEDAR, and EDGAR. However, no representation or warranty is made as to the accuracy, completeness, or timeliness of the information. QDD Research accepts no liability for any errors, omissions, or financial losses arising from the use of this data.

This report is generated using a fully systematic and quantitative approach. All factor scores and the overall quant rating (ranging from D to A+) are derived from algorithmic models and are based solely on objective financial metrics. These scores are intended for informational purposes only and should not be interpreted as investment advice or a recommendation to buy, sell, or hold any securities.

QDD Research is not a registered investment advisor or broker-dealer and does not provide personalized financial advice. The content is not tailored to the specific investment goals, financial situation, or risk profile of any individual investor. We strongly encourage readers to consult with a licensed broker or investment advisor before making any investment decisions based on the information contained in this report.

Live quote provided by TradingView. Report data updated Nov 2, 2026 after market close.