|
Market Closed -
Other stock markets
|
After hours 13:02:00 | |||
| 88.60 EUR | 0.00% |
|
88.44 | -0.18% |
| 07-06 | MWB Research cuts Symrise to 'Hold', fair value nearly reached | DP |
| 07-06 | MWB Research Downgrades Symrise to Hold, Lifts PT | MT |
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 | 12,195 | - | - |
| Change | - | -26.02% | -1.98% | 3.02% | -32.9% | 26.67% | - | - |
| Enterprise Value (EV) 1 | 20,551 | 16,441 | 16,093 | 16,184 | 11,247 | 13,739 | 13,425 | 13,026 |
| Change | - | -20% | -2.12% | 0.56% | -30.5% | 22.15% | -2.29% | -2.97% |
| P/E | 48.3x | 50.8x | 40.8x | 30x | 38.7x | 22.9x | 20.5x | 19.1x |
| PBR | 5.71x | 4.46x | 3.92x | 3.6x | 2.42x | 3.2x | 2.86x | 2.61x |
| PEG | - | -2x | 1.9x | 0.7x | -0.8x | 0x | 1.7x | 2.6x |
| Capitalization / Revenue | 5.02x | 3.08x | 2.94x | 2.87x | 1.95x | 2.44x | 2.32x | 2.2x |
| EV / Revenue | 5.37x | 3.56x | 3.4x | 3.24x | 2.28x | 2.75x | 2.55x | 2.35x |
| EV / EBITDA | 25.2x | 17.8x | 17.8x | 15.7x | 10.4x | 12.6x | 11.6x | 10.7x |
| EV / EBIT | 36.8x | 26.1x | 26.3x | 22.5x | 24.2x | 17.2x | 15.6x | 14.3x |
| EV / FCF | 59.2x | 150x | 35.8x | 24.8x | 20.1x | 23.6x | 21.9x | 19.6x |
| FCF Yield | 1.69% | 0.67% | 2.79% | 4.03% | 4.99% | 4.24% | 4.57% | 5.09% |
| Dividend per Share 2 | 1.02 | 1.05 | 1.1 | 1.204 | 1.25 | 1.319 | 1.399 | 1.478 |
| Rate of return | 0.78% | 1.03% | 1.1% | 1.17% | 1.81% | 1.49% | 1.58% | 1.67% |
| EPS 2 | 2.7 | 2 | 2.44 | 3.42 | 1.78 | 3.87 | 4.326 | 4.644 |
| Distribution rate | 37.8% | 52.5% | 45.1% | 35.2% | 70.2% | 34.1% | 32.4% | 31.8% |
| Net sales 1 | 3,826 | 4,618 | 4,730 | 4,999 | 4,929 | 5,004 | 5,260 | 5,532 |
| EBITDA 1 | 814 | 922 | 903.5 | 1,033 | 1,081 | 1,089 | 1,157 | 1,218 |
| EBIT 1 | 559 | 630 | 611.2 | 717.8 | 465 | 797.1 | 862.7 | 911.9 |
| Net income 1 | 375 | 280 | 340.5 | 478.2 | 249.3 | 546 | 601 | 648.6 |
| Net Debt 1 | 1,347 | 2,233 | 2,166 | 1,836 | 1,620 | 1,544 | 1,230 | 830.8 |
| Reference price 2 | 130.30 | 101.65 | 99.64 | 102.65 | 68.88 | 88.60 | 88.60 | 88.60 |
| Nbr of stocks (in thousands) | 147,381 | 139,772 | 139,772 | 139,772 | 139,772 | 137,647 | - | - |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.89x | 2.75x | 12.62x | 1.49% | 13.94B | |
| 34.71x | 4.96x | 20x | 1.06% | 77.2B | |
| 29.53x | 4.64x | 19.79x | 2.15% | 39.27B | |
| 22.6x | 2.72x | 14.05x | 2.36% | 32.36B | |
| 15.15x | 1.46x | 8.84x | 2.08% | 26.33B | |
| 11.41x | 2.91x | 6.2x | 3.51% | 20.91B | |
| 34.07x | 8.26x | 25.25x | 2.73% | 20.68B | |
| 25.15x | 2.7x | 11.05x | 1.66% | 18.18B | |
| 12.38x | 2.52x | 5.42x | 1.29% | 14.87B | |
| 15.18x | 1.65x | 6.54x | 2.04% | 13.2B | |
| Average | 22.31x | 3.46x | 12.98x | 2.04% | 27.69B | |
| Weighted average by Cap. | 25.54x | 3.86x | 15.18x | 1.89% |
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
- Valuation Symrise AG
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
