Valuation DSM-Firmenich

Equities

End-of-day quote Euronext Amsterdam Other stock markets 2025-12-04			5-day change	1st Jan Change
67.80 ^CHF	-0.59%		-4.29%	-30.62%

12-03	DSM-Firmenich Wraps Up EUR1.8 Billion Share Buyback Program Ahead of Schedule	MT
11-30	DSM-Firmenich AG's Equity Buyback announced on February 13, 2025, has closed with 12,930,796 shares, representing 4.89% for ?1,080 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025	2026	2027
Capitalization ¹	24,442	25,777	17,239	-	-
Change	-	5.46%	-33.12%	-	-
Enterprise Value (EV) ¹	26,816	28,390	19,767	19,446	19,130
Change	-	5.87%	-30.37%	-1.62%	-1.63%
P/E ratio	10.1x	104x	23.6x	23.9x	19.3x
PBR	0.94x	1.14x	0.82x	0.81x	0.8x
PEG	-	-1.2x	0x	-23.47x	0.8x
Capitalization / Revenue	1.99x	2.01x	1.36x	1.35x	1.29x
EV / Revenue	2.18x	2.22x	1.56x	1.53x	1.43x
EV / EBITDA	15.1x	13.4x	8.6x	8.7x	7.93x
EV / EBIT	31.5x	23.4x	14.1x	14.4x	12.7x
EV / FCF	46.2x	28x	20.1x	17.3x	16.4x
FCF Yield	2.17%	3.57%	4.97%	5.78%	6.1%
Dividend per Share ²	2.5	2.5	2.532	2.593	2.622
Rate of return	2.72%	2.56%	3.73%	3.82%	3.87%
EPS ²	9.14	0.94	2.867	2.838	3.505
Distribution rate	27.4%	266%	88.3%	91.4%	74.8%
Net sales ¹	12,310	12,799	12,651	12,750	13,376
EBITDA ¹	1,777	2,118	2,298	2,234	2,411
EBIT ¹	850	1,213	1,404	1,351	1,511
Net income ¹	2,131	250	756.7	745	916.5
Net Debt ¹	2,374	2,613	2,528	2,207	1,891
Reference price ²	92.00	97.72	67.80	67.80	67.80
Nbr of stocks (in thousands)	265,676	263,784	254,257	-	-
Announcement Date	2/15/24	2/13/25	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DSM-FIRMENICH	23.65x	1.56x	8.6x	3.73%	20.1B
BERKSHIRE HATHAWAY INC.	17.84x	-	-	-.--%	1,086B
HITACHI, LTD.	28.07x	2.18x	14.33x	0.97%	145B
HONEYWELL INTERNATIONAL INC.	19.42x	3.53x	13.94x	2.38%	122B
3M COMPANY	25x	4.02x	14.19x	1.73%	89.92B
MITSUBISHI HEAVY INDUSTRIES, LTD.	48.58x	2.69x	24.17x	0.62%	87.89B
ILLINOIS TOOL WORKS INC.	23.85x	4.99x	17.3x	2.45%	72.35B
MITSUBISHI ELECTRIC CORPORATION	25.13x	1.53x	12.9x	1.23%	59.5B
INDUSTRIES QATAR Q.P.S.C.	16.02x	4.16x	12.92x	5.96%	20.04B
Average	25.28x	3.08x	14.79x	2.12%	189.2B
Weighted average by Cap.	21.35x	3.10x	15.61x	0.64%