Valuation Roche Holding AG London S.E.

Stocks

Market Closed - London S.E. Other stock markets 11:20:00 2026-07-08 EDT			5-day change	1st Jan Change
323.90 ^CHF	0.00%		0.00%	-1.29%

07-08	ABB Robotics Partners with Roche Diagnostics	MT
07-07	Race to launch weight-loss pills heats up as smaller players advance	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	306,810	239,812	197,073	205,191	262,098	267,167	-	-
Change	-	-21.84%	-17.82%	4.12%	27.73%	1.93%	-	-
Enterprise Value (EV) ¹	324,977	255,396	215,772	222,528	278,258	277,731	271,034	263,325
Change	-	-21.41%	-15.51%	3.13%	25.04%	-0.19%	-2.41%	-2.84%
P/E	23.4x	18.9x	17.1x	24.8x	20.5x	17.8x	16.7x	15.4x
PBR	13.2x	8.29x	5.91x	5.67x	7.8x	6.62x	5.58x	4.75x
PEG	-	-3.69x	-2.48x	-0.9x	0.4x	1x	2.45x	1.82x
Capitalization / Revenue	4.89x	3.79x	3.36x	3.39x	4.26x	4.27x	4.1x	3.91x
EV / Revenue	5.17x	4.04x	3.67x	3.68x	4.52x	4.43x	4.16x	3.86x
EV / EBITDA	13.2x	10.2x	9.82x	9.45x	11.3x	11x	10x	9.17x
EV / EBIT	14.8x	11.5x	11.2x	10.7x	12.7x	12.3x	11.2x	10.2x
EV / FCF	20.7x	19.6x	19.1x	14.5x	23.6x	17.9x	16.6x	14.9x
FCF Yield	4.83%	5.11%	5.23%	6.89%	4.24%	5.6%	6.04%	6.71%
Dividend per Share ²	9.3	9.5	9.6	9.7	9.8	10.01	10.25	10.52
Rate of return	2.45%	3.27%	3.93%	3.8%	2.99%	2.99%	3.06%	3.14%
EPS ²	16.2	15.37	14.31	10.31	16.04	18.8	20.09	21.78
Distribution rate	57.4%	61.8%	67.1%	94.1%	61.1%	53.3%	51%	48.3%
Net sales ¹	62,801	63,281	58,716	60,495	61,516	62,629	65,201	68,281
EBITDA ¹	24,692	25,015	21,976	23,538	24,608	25,328	27,051	28,720
EBIT ¹	21,897	22,173	19,240	20,823	21,833	22,575	24,185	25,732
Net income ¹	13,930	12,421	11,498	8,277	12,880	15,250	16,289	17,471
Net Debt ¹	18,167	15,584	18,699	17,337	16,160	10,564	3,866	-3,842
Reference price ²	379.10	290.50	244.50	255.50	328.20	334.90	334.90	334.90
Nbr of stocks (in thousands)	800,952	800,579	798,652	796,789	796,317	795,618	-	-
Announcement Date	2/3/22	2/2/23	2/1/24	1/30/25	1/29/26	-	-	-

¹CHF in Million²CHF

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.($)
ELI LILLY AND COMPANY	36.12x	13.12x	26.72x	0.55%	1,102B
JOHNSON & JOHNSON	28.52x	6.55x	17.81x	2%	643B
ABBVIE INC.	31.52x	7.52x	15.4x	2.69%	450B
ASTRAZENECA PLC	24.01x	5.02x	14.01x	1.74%	298B
NOVARTIS AG	21.91x	5.62x	13.6x	2.8%	288B
NOVO NORDISK A/S	14.45x	5.37x	11.03x	3.47%	222B
AMGEN INC.	24.08x	6.37x	11.22x	2.74%	199B
GILEAD SCIENCES, INC.	-48.34x	5.87x	32.62x	2.38%	169B
PFIZER INC.	11.78x	3.02x	7.46x	7.27%	137B
Average	16.01x	6.50x	16.65x	2.85%	389.73B
Weighted average by Cap.	24.86x	8.28x	19.14x	2.04%