Valuation Symrise AG Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 02:05:42 2026-08-28 EDT			5-day change	1st Jan Change
91.38 ^EUR	+0.07%		+1.53%	+33.17%

08-10	Symrise AG : Gets a Neutral rating from Bernstein	ZD
08-07	Symrise AG : DZ Bank remains its Buy rating	ZD

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	12,707	-	-
Change	-	-26.02%	-1.98%	3.02%	-32.9%	31.98%	-	-
Enterprise Value (EV) ¹	20,551	16,441	16,093	16,184	11,247	14,484	14,023	13,626
Change	-	-20%	-2.12%	0.56%	-30.5%	28.77%	-3.18%	-2.83%
P/E	48.3x	50.8x	40.8x	30x	38.7x	23.7x	21.4x	20.2x
PBR	5.71x	4.46x	3.92x	3.6x	2.42x	3.39x	3.03x	2.77x
PEG	-	-2x	1.9x	0.7x	-0.8x	0x	2.1x	3.31x
Capitalization / Revenue	5.02x	3.08x	2.94x	2.87x	1.95x	2.53x	2.41x	2.29x
EV / Revenue	5.37x	3.56x	3.4x	3.24x	2.28x	2.88x	2.66x	2.46x
EV / EBITDA	25.2x	17.8x	17.8x	15.7x	10.4x	13.2x	12.1x	11.1x
EV / EBIT	36.8x	26.1x	26.3x	22.5x	24.2x	17.9x	16x	14.6x
EV / FCF	59.2x	150x	35.8x	24.8x	20.1x	26.1x	22.3x	20.1x
FCF Yield	1.69%	0.67%	2.79%	4.03%	4.99%	3.83%	4.48%	4.97%
Dividend per Share ²	1.02	1.05	1.1	1.204	1.25	1.312	1.399	1.48
Rate of return	0.78%	1.03%	1.1%	1.17%	1.81%	1.41%	1.51%	1.59%
EPS ²	2.7	2	2.44	3.42	1.78	3.924	4.333	4.597
Distribution rate	37.8%	52.5%	45.1%	35.2%	70.2%	33.4%	32.3%	32.2%
Net sales ¹	3,826	4,618	4,730	4,999	4,929	5,027	5,277	5,541
EBITDA ¹	814	922	903.5	1,033	1,081	1,094	1,162	1,224
EBIT ¹	559	630	611.2	717.8	465	810.9	877.4	930.6
Net income ¹	375	280	340.5	478.2	249.3	549.6	602.9	649.1
Net Debt ¹	1,347	2,233	2,166	1,836	1,620	1,777	1,316	919.5
Reference price ²	130.30	101.65	99.64	102.65	68.88	92.90	92.90	92.90
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.	37.79x	5.14x	20.86x	1.03%	80.38B
SIKA AG	26.15x	3.09x	16.04x	1.99%	38.33B
GIVAUDAN SA	29.86x	4.49x	19.45x	2.23%	37.96B
FUJIFILM HOLDINGS CORPORATION	14.09x	1.37x	8.42x	2.25%	24.81B
EMS-CHEMIE HOLDING AG	36.81x	9.03x	27.46x	2.49%	22.9B
SOCIEDAD QUÍMICA Y MINERA DE CHILE S.A.	10.82x	2.95x	5.82x	2.52%	22.46B
DUPONT DE NEMOURS, INC.	25.72x	2.77x	11.27x	1.76%	18.5B
ALBEMARLE CORPORATION	13.77x	2.76x	6.24x	1.18%	16.21B
SYMRISE AG	23.68x	2.88x	13.24x	1.41%	14.75B
Average	24.30x	3.83x	14.31x	1.87%	30.7B
Weighted average by Cap.	27.71x	4.15x	16.30x	1.76%