|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 89.09 EUR | +1.52% |
|
+0.34% | +28.98% |
| 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 | 12,024 | - | - |
| Change | - | -26.02% | -1.98% | 3.02% | -32.9% | 24.89% | - | - |
| Enterprise Value (EV) 1 | 20,551 | 16,441 | 16,093 | 16,184 | 11,247 | 13,568 | 13,254 | 12,855 |
| Change | - | -20% | -2.12% | 0.56% | -30.5% | 20.63% | -2.31% | -3.01% |
| P/E | 48.3x | 50.8x | 40.8x | 30x | 38.7x | 22.7x | 20.3x | 18.9x |
| PBR | 5.71x | 4.46x | 3.92x | 3.6x | 2.42x | 3.17x | 2.84x | 2.59x |
| PEG | - | -2x | 1.9x | 0.7x | -0.8x | 0x | 1.7x | 2.57x |
| Capitalization / Revenue | 5.02x | 3.08x | 2.94x | 2.87x | 1.95x | 2.4x | 2.29x | 2.17x |
| EV / Revenue | 5.37x | 3.56x | 3.4x | 3.24x | 2.28x | 2.71x | 2.52x | 2.32x |
| EV / EBITDA | 25.2x | 17.8x | 17.8x | 15.7x | 10.4x | 12.5x | 11.5x | 10.6x |
| EV / EBIT | 36.8x | 26.1x | 26.3x | 22.5x | 24.2x | 17x | 15.4x | 14.1x |
| EV / FCF | 59.2x | 150x | 35.8x | 24.8x | 20.1x | 23.3x | 21.6x | 19.4x |
| FCF Yield | 1.69% | 0.67% | 2.79% | 4.03% | 4.99% | 4.3% | 4.63% | 5.16% |
| 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% | 1.5% | 1.59% | 1.68% |
| 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 | 87.76 | 87.76 | 87.76 |
| Nbr of stocks (in thousands) | 147,381 | 139,772 | 139,772 | 139,772 | 139,772 | 137,010 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 22.68x | 2.71x | 12.46x | 1.5% | 13.75B | |
| 34.38x | 4.9x | 19.74x | 1.08% | 76.06B | |
| 29.16x | 4.58x | 19.57x | 2.18% | 38.79B | |
| 22.48x | 2.71x | 13.99x | 2.37% | 32.2B | |
| 15.26x | 1.47x | 8.91x | 2.06% | 26.49B | |
| 35.55x | 8.75x | 26.67x | 2.58% | 22.11B | |
| 11.13x | 2.86x | 6.05x | 3.6% | 20.43B | |
| 26.03x | 2.71x | 11.07x | 1.66% | 18.21B | |
| 12.26x | 2.5x | 5.37x | 1.3% | 14.71B | |
| 15.68x | 1.73x | 6.82x | 1.96% | 13.69B | |
| Average | 22.46x | 3.49x | 13.06x | 2.03% | 27.64B | |
| Weighted average by Cap. | 25.57x | 3.89x | 15.21x | 1.9% |
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
