|
Market Closed -
London S.E.
11:20:00 2026-09-18 EDT
|
5-day change | 1st Jan Change | ||
| 10.40 CHF | -0.38% |
|
+0.87% | +45.35% |
| 09-17 | Swiss trade surplus at CHF 3.79 bln in August | RE |
| 08-25 | Clariant: Positive stance on legal issues |  |
Company Valuation: Clariant AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 6,262 | 4,822 | 4,086 | 3,318 | 2,351 | 3,447 | - | - |
| Change | - | -23% | -15.25% | -18.8% | -29.16% | 46.63% | - | - |
| Enterprise Value (EV) 1 | 7,797 | 5,572 | 4,841 | 4,807 | 3,764 | 4,672 | 4,532 | 4,433 |
| Change | - | -28.54% | -13.11% | -0.71% | -21.71% | 24.14% | -3% | -2.18% |
| P/E | 18.3x | 56.3x | 30.3x | 13.6x | -31.1x | 16.8x | 13.7x | 12.7x |
| PBR | 2.65x | 2.06x | 2.03x | 1.42x | 1.16x | 1.62x | 1.55x | 1.51x |
| PEG | - | -0.8x | 0.5x | 0.2x | 0x | -0x | 0.6x | 1.66x |
| Capitalization / Revenue | 1.43x | 0.93x | 0.93x | 0.8x | 0.6x | 0.9x | 0.87x | 0.84x |
| EV / Revenue | 1.78x | 1.07x | 1.11x | 1.16x | 0.96x | 1.22x | 1.15x | 1.09x |
| EV / EBITDA | 10.3x | 6.24x | 7.55x | 7.25x | 5.4x | 6.95x | 6.29x | 5.82x |
| EV / EBIT | 15.8x | 9.03x | 12x | 11.6x | 8.46x | 11x | 9.49x | 8.68x |
| EV / FCF | 1,299x | 19x | 22.4x | 23x | 13.8x | 16.7x | 13.6x | 12.5x |
| FCF Yield | 0.08% | 5.26% | 4.46% | 4.35% | 7.25% | 6% | 7.38% | 8.02% |
| Dividend per Share 2 | 0.4 | 0.42 | 0.42 | 0.42 | 0.42 | 0.4344 | 0.4567 | 0.4831 |
| Rate of return | 2.11% | 2.87% | 3.38% | 4.16% | 5.87% | 4.14% | 4.36% | 4.61% |
| EPS 2 | 1.04 | 0.26 | 0.41 | 0.74 | -0.23 | 0.6252 | 0.7665 | 0.8252 |
| Distribution rate | 38.5% | 162% | 102% | 56.8% | -183% | 69.5% | 59.6% | 58.5% |
| Net sales 1 | 4,372 | 5,198 | 4,377 | 4,152 | 3,915 | 3,814 | 3,946 | 4,079 |
| EBITDA 1 | 760 | 893 | 641 | 663 | 697 | 672.2 | 720 | 762.1 |
| EBIT 1 | 493 | 617 | 405 | 416 | 445 | 424.5 | 477.4 | 510.6 |
| Net income 1 | 344 | 84 | 134 | 244 | -75 | 209.3 | 257.5 | 276 |
| Net Debt 1 | 1,535 | 750 | 755 | 1,489 | 1,413 | 1,226 | 1,085 | 986.5 |
| Reference price 2 | 19.00 | 14.65 | 12.42 | 10.09 | 7.16 | 10.48 | 10.48 | 10.48 |
| Nbr of stocks (in thousands) | 329,554 | 329,116 | 329,017 | 328,848 | 328,286 | 328,876 | - | - |
| Announcement Date | 5/19/22 | 3/2/23 | 2/28/24 | 2/28/25 | 2/26/26 | - | - | - |
1CHF in Million2CHF
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 35.51x | 4.87x | 19.76x | 1.09% | 75.54B | |
| 29.24x | 4.41x | 19.02x | 2.28% | 36.43B | |
| 24.69x | 2.94x | 15.25x | 2.11% | 35.55B | |
| 14.07x | 1.36x | 8.37x | 2.25% | 25.32B | |
| 36.79x | 9.04x | 27.09x | 2.36% | 22.7B | |
| 9.33x | 2.61x | 5.15x | 2.93% | 19.34B | |
| 24.22x | 2.62x | 10.66x | 1.87% | 17.42B | |
| 15.47x | 1.71x | 6.72x | 1.94% | 14.31B | |
| 22.94x | 2.73x | 12.56x | 1.47% | 13.96B | |
| Average | 23.59x | 3.59x | 13.84x | 2.03% | 28.95B | |
| Weighted average by Cap. | 26.71x | 3.96x | 15.78x | 1.87% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- CLN Stock
- 0QJS Stock
- Valuation Clariant AG
Select your edition
All financial news and data tailored to specific country editions
