Valuation Symrise AG

Stocks

Market Closed - Xetra Other stock markets 11:35:21 2026-08-07 EDT			5-day change	1st Jan Change
91.92 ^EUR	+0.11%		+3.16%	+33.45%

08-07	SYMRISE AG : DZ Bank remains its Buy rating	ZD
08-03	SYMRISE AG : Bernstein sticks Neutral	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	12,573	-	-
Change	-	-26.02%	-1.98%	3.02%	-32.9%	30.59%	-	-
Enterprise Value (EV) ¹	20,551	16,441	16,093	16,184	11,247	14,351	13,874	13,478
Change	-	-20%	-2.12%	0.56%	-30.5%	27.6%	-3.32%	-2.86%
P/E	48.3x	50.8x	40.8x	30x	38.7x	23.4x	21.3x	20x
PBR	5.71x	4.46x	3.92x	3.6x	2.42x	3.36x	3x	2.74x
PEG	-	-2x	1.9x	0.7x	-0.8x	0x	2.1x	3.14x
Capitalization / Revenue	5.02x	3.08x	2.94x	2.87x	1.95x	2.5x	2.39x	2.27x
EV / Revenue	5.37x	3.56x	3.4x	3.24x	2.28x	2.85x	2.63x	2.43x
EV / EBITDA	25.2x	17.8x	17.8x	15.7x	10.4x	13.1x	12x	11.1x
EV / EBIT	36.8x	26.1x	26.3x	22.5x	24.2x	17.7x	16x	14.6x
EV / FCF	59.2x	150x	35.8x	24.8x	20.1x	26.4x	21.5x	19.3x
FCF Yield	1.69%	0.67%	2.79%	4.03%	4.99%	3.79%	4.66%	5.18%
Dividend per Share ²	1.02	1.05	1.1	1.204	1.25	1.318	1.399	1.483
Rate of return	0.78%	1.03%	1.1%	1.17%	1.81%	1.43%	1.52%	1.61%
EPS ²	2.7	2	2.44	3.42	1.78	3.921	4.322	4.597
Distribution rate	37.8%	52.5%	45.1%	35.2%	70.2%	33.6%	32.4%	32.3%
Net sales ¹	3,826	4,618	4,730	4,999	4,929	5,037	5,271	5,538
EBITDA ¹	814	922	903.5	1,033	1,081	1,095	1,157	1,218
EBIT ¹	559	630	611.2	717.8	465	810.1	869.6	920.9
Net income ¹	375	280	340.5	478.2	249.3	548.9	600.9	647.7
Net Debt ¹	1,347	2,233	2,166	1,836	1,620	1,779	1,302	905.3
Reference price ²	130.30	101.65	99.64	102.65	68.88	91.92	91.92	91.92
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SYMRISE AG	23.45x	2.85x	13.1x	1.43%	14.53B
ECOLAB INC.	37.73x	5.11x	20.74x	1.02%	79.94B
SIKA AG	26.35x	3.12x	16.14x	1.98%	38.53B
GIVAUDAN SA	30.28x	4.56x	19.69x	2.2%	38.5B
FUJIFILM HOLDINGS CORPORATION	13.66x	1.34x	8.3x	2.31%	24.53B
EMS-CHEMIE HOLDING AG	38.57x	9.48x	28.83x	2.37%	24B
SOCIEDAD QUÍMICA Y MINERA DE CHILE S.A.	10.94x	2.85x	5.98x	3.71%	20.55B
DUPONT DE NEMOURS, INC.	27.77x	2.88x	11.69x	1.69%	19.24B
ALBEMARLE CORPORATION	13.15x	2.66x	6.03x	1.23%	15.47B
NITTO DENKO CORPORATION	16.2x	1.8x	7.01x	1.86%	14.81B
Average	23.81x	3.66x	13.75x	1.98%	29.01B
Weighted average by Cap.	27.58x	4.09x	16.09x	1.84%