Valuation Symrise AG Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 06:09:55 2026-08-04 EDT			5-day change	1st Jan Change
89.88 ^EUR	+1.40%		+1.68%	+30.52%

08-03	SYMRISE AG : Bernstein sticks Neutral	ZD
08-01	Symrise AG, H1 2026 Earnings Call, Jul 30, 2026

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	12,214	-	-
Change	-	-26.02%	-1.98%	3.02%	-32.9%	26.87%	-	-
Enterprise Value (EV) ¹	20,551	16,441	16,093	16,184	11,247	13,993	13,516	13,091
Change	-	-20%	-2.12%	0.56%	-30.5%	24.41%	-3.41%	-3.14%
P/E	48.3x	50.8x	40.8x	30x	38.7x	22.9x	20.7x	19.6x
PBR	5.71x	4.46x	3.92x	3.6x	2.42x	3.26x	2.92x	2.66x
PEG	-	-2x	1.9x	0.7x	-0.8x	0x	1.9x	3.42x
Capitalization / Revenue	5.02x	3.08x	2.94x	2.87x	1.95x	2.43x	2.32x	2.2x
EV / Revenue	5.37x	3.56x	3.4x	3.24x	2.28x	2.78x	2.57x	2.36x
EV / EBITDA	25.2x	17.8x	17.8x	15.7x	10.4x	12.8x	11.7x	10.7x
EV / EBIT	36.8x	26.1x	26.3x	22.5x	24.2x	17.3x	15.6x	14.3x
EV / FCF	59.2x	150x	35.8x	24.8x	20.1x	25.7x	20.9x	18.7x
FCF Yield	1.69%	0.67%	2.79%	4.03%	4.99%	3.89%	4.78%	5.34%
Dividend per Share ²	1.02	1.05	1.1	1.204	1.25	1.316	1.4	1.483
Rate of return	0.78%	1.03%	1.1%	1.17%	1.81%	1.47%	1.57%	1.66%
EPS ²	2.7	2	2.44	3.42	1.78	3.898	4.318	4.565
Distribution rate	37.8%	52.5%	45.1%	35.2%	70.2%	33.8%	32.4%	32.5%
Net sales ¹	3,826	4,618	4,730	4,999	4,929	5,033	5,269	5,541
EBITDA ¹	814	922	903.5	1,033	1,081	1,095	1,156	1,218
EBIT ¹	559	630	611.2	717.8	465	809	868.4	916.5
Net income ¹	375	280	340.5	478.2	249.3	548.9	600.9	646.7
Net Debt ¹	1,347	2,233	2,166	1,836	1,620	1,778	1,301	877.1
Reference price ²	130.30	101.65	99.64	102.65	68.88	89.30	89.30	89.30
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

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.($)
ECOLAB INC.	36.94x	5.04x	20.45x	1.04%	78.64B
GIVAUDAN SA	29.28x	4.43x	19.12x	2.27%	37.12B
SIKA AG	25.48x	3.03x	15.65x	2.05%	37.03B
FUJIFILM HOLDINGS CORPORATION	15.93x	1.52x	9.21x	1.98%	28.58B
EMS-CHEMIE HOLDING AG	38.43x	9.44x	28.72x	2.38%	23.81B
SOCIEDAD QUÍMICA Y MINERA DE CHILE S.A.	10.19x	2.68x	5.61x	3.98%	19.15B
DUPONT DE NEMOURS, INC.	27.27x	2.83x	11.57x	1.56%	19.08B
ALBEMARLE CORPORATION	11.11x	2.36x	5.1x	1.37%	14B
NITTO DENKO CORPORATION	15.43x	1.7x	6.61x	1.95%	14.19B
Average	23.34x	3.67x	13.56x	2.07%	30.18B
Weighted average by Cap.	27.23x	4.06x	15.97x	1.87%