|
Market Closed -
London S.E.
11:30:00 2026-09-07 EDT
|
5-day change | 1st Jan Change | ||
| 89.50 EUR | -1.31% |
|
-3.58% | +30.01% |
| 09-01 | Mutares SE & Co. KGaA acquired Ameriterpenes, Llc from Symrise AG. | CI |
| 09-01 | Symrise steady and Givaudan in the red after analyst calls | DP |
Company Valuation: Symrise AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 19,204 | 14,208 | 13,927 | 14,348 | 9,627 | 12,288 | - | - |
| Change | - | -26.02% | -1.98% | 3.02% | -32.9% | 27.64% | - | - |
| Enterprise Value (EV) 1 | 20,551 | 16,441 | 16,093 | 16,184 | 11,247 | 14,028 | 13,590 | 13,202 |
| Change | - | -20% | -2.12% | 0.56% | -30.5% | 24.72% | -3.13% | -2.85% |
| P/E | 48.3x | 50.8x | 40.8x | 30x | 38.7x | 23.2x | 20.8x | 19.6x |
| PBR | 5.71x | 4.46x | 3.92x | 3.6x | 2.42x | 3.29x | 2.94x | 2.68x |
| PEG | - | -2x | 1.9x | 0.7x | -0.8x | 0x | 1.8x | 3.12x |
| Capitalization / Revenue | 5.02x | 3.08x | 2.94x | 2.87x | 1.95x | 2.45x | 2.34x | 2.23x |
| EV / Revenue | 5.37x | 3.56x | 3.4x | 3.24x | 2.28x | 2.79x | 2.58x | 2.39x |
| EV / EBITDA | 25.2x | 17.8x | 17.8x | 15.7x | 10.4x | 12.8x | 11.7x | 10.8x |
| EV / EBIT | 36.8x | 26.1x | 26.3x | 22.5x | 24.2x | 17.4x | 15.5x | 14.2x |
| EV / FCF | 59.2x | 150x | 35.8x | 24.8x | 20.1x | 23.4x | 21.3x | 19x |
| FCF Yield | 1.69% | 0.67% | 2.79% | 4.03% | 4.99% | 4.27% | 4.7% | 5.26% |
| Dividend per Share 2 | 1.02 | 1.05 | 1.1 | 1.204 | 1.25 | 1.306 | 1.399 | 1.48 |
| Rate of return | 0.78% | 1.03% | 1.1% | 1.17% | 1.81% | 1.45% | 1.56% | 1.65% |
| EPS 2 | 2.7 | 2 | 2.44 | 3.42 | 1.78 | 3.873 | 4.316 | 4.587 |
| Distribution rate | 37.8% | 52.5% | 45.1% | 35.2% | 70.2% | 33.7% | 32.4% | 32.3% |
| Net sales 1 | 3,826 | 4,618 | 4,730 | 4,999 | 4,929 | 5,021 | 5,261 | 5,523 |
| EBITDA 1 | 814 | 922 | 903.5 | 1,033 | 1,081 | 1,096 | 1,162 | 1,224 |
| EBIT 1 | 559 | 630 | 611.2 | 717.8 | 465 | 804.7 | 875.8 | 929.6 |
| Net income 1 | 375 | 280 | 340.5 | 478.2 | 249.3 | 543.8 | 602.7 | 647.8 |
| Net Debt 1 | 1,347 | 2,233 | 2,166 | 1,836 | 1,620 | 1,740 | 1,301 | 913.6 |
| Reference price 2 | 130.30 | 101.65 | 99.64 | 102.65 | 68.88 | 89.84 | 89.84 | 89.84 |
| Nbr of stocks (in thousands) | 147,381 | 139,772 | 139,772 | 139,772 | 139,772 | 136,778 | - | - |
| Announcement Date | 3/1/22 | 3/8/23 | 3/6/24 | 3/27/25 | 3/4/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 36.8x | 5.03x | 20.38x | 1.05% | 78.29B | |
| 26.01x | 3.08x | 15.96x | 2% | 38.04B | |
| 29.21x | 4.41x | 18.99x | 2.28% | 37.06B | |
| 14.03x | 1.36x | 8.4x | 2.26% | 25.38B | |
| 36.71x | 9x | 27.39x | 2.49% | 22.79B | |
| 10.52x | 2.87x | 5.67x | 2.59% | 21.83B | |
| 24.7x | 2.67x | 10.85x | 1.83% | 17.77B | |
| 12.66x | 2.55x | 5.76x | 1.28% | 14.9B | |
| 15.72x | 1.74x | 6.85x | 1.91% | 14.62B | |
| Average | 22.93x | 3.63x | 13.36x | 1.97% | 30.08B | |
| Weighted average by Cap. | 26.72x | 4.02x | 15.69x | 1.82% |
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
- SY1 Stock
- 0G6T Stock
- Valuation Symrise AG
Select your edition
All financial news and data tailored to specific country editions
