|
Market Closed -
CBOE
11:20:00 2026-09-14 EDT
|
5-day change | 1st Jan Change | ||
| 34.70 CHF | -1.70% |
|
-3.03% | +2.17% |
| 09-11 | Kim Jong Un wants North Koreans to have more (state-sanctioned) fun | RE |
| 09-10 | Morningstar Upgrades Swatch Group to Buy Rating | MT |
Company Valuation: The Swatch Group AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 14,175 | 13,103 | 11,658 | 8,455 | 8,803 | 9,063 | - | - |
| Change | - | -7.56% | -11.03% | -27.47% | 4.11% | 2.96% | - | - |
| Enterprise Value (EV) 1 | 11,619 | 10,565 | 9,672 | 7,081 | 7,610 | 7,925 | 7,904 | 7,890 |
| Change | - | -9.07% | -8.45% | -26.78% | 7.46% | 4.14% | -0.27% | -0.17% |
| P/E | 18.9x | 16.9x | 13.6x | 44.1x | 3,365x | 36.6x | 23.1x | 17.9x |
| PBR | 1.24x | 1.13x | 0.97x | 0.7x | 0.75x | 0.79x | 0.78x | 0.77x |
| PEG | - | 3.16x | 1.78x | -0.6x | -34.1x | 0x | 0.4x | 0.6x |
| Capitalization / Revenue | 1.94x | 1.75x | 1.48x | 1.26x | 1.4x | 1.38x | 1.31x | 1.25x |
| EV / Revenue | 1.59x | 1.41x | 1.23x | 1.05x | 1.21x | 1.21x | 1.14x | 1.09x |
| EV / EBITDA | 7.96x | 6.75x | 6.12x | 9.84x | 13.6x | 10.5x | 8.05x | 6.89x |
| EV / EBIT | 11.4x | 9.12x | 8.12x | 23.3x | 56.4x | 23.2x | 14.1x | 11.1x |
| EV / FCF | 11.6x | 31.4x | -56.9x | -32.8x | 136x | 29.8x | 10.6x | 11.3x |
| FCF Yield | 8.63% | 3.19% | -1.76% | -3.05% | 0.74% | 3.36% | 9.43% | 8.85% |
| Dividend per Share 2 | 5.5 | 6 | 6.5 | 4.5 | 4.5 | 4.628 | 5.178 | 5.627 |
| Rate of return | 1.97% | 2.28% | 2.84% | 2.73% | 2.67% | 2.64% | 2.95% | 3.21% |
| EPS 2 | 14.77 | 15.56 | 16.75 | 3.74 | 0.05 | 4.794 | 7.584 | 9.796 |
| Distribution rate | 37.2% | 38.6% | 38.8% | 120% | 9,000% | 96.5% | 68.3% | 57.4% |
| Net sales 1 | 7,313 | 7,499 | 7,888 | 6,735 | 6,280 | 6,572 | 6,939 | 7,242 |
| EBITDA 1 | 1,459 | 1,565 | 1,581 | 720 | 558 | 757.4 | 982.4 | 1,145 |
| EBIT 1 | 1,021 | 1,158 | 1,191 | 304 | 135 | 342.3 | 558.6 | 708.8 |
| Net income 1 | 765 | 807 | 869 | 193 | 3 | 226.1 | 361.3 | 457.5 |
| Net Debt 1 | -2,556 | -2,538 | -1,986 | -1,374 | -1,193 | -1,138 | -1,160 | -1,173 |
| Reference price 2 | 279.00 | 263.00 | 228.60 | 165.00 | 168.25 | 175.55 | 175.55 | 175.55 |
| Nbr of stocks (in thousands) | 51,771 | 51,808 | 51,836 | 51,872 | 51,767 | 51,996 | - | - |
| Announcement Date | 1/25/22 | 1/24/23 | 1/23/24 | 1/30/25 | 1/30/26 | - | - | - |
1CHF in Million2CHF
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 37.55x | 1.24x | 10.74x | 2.57% | 11.37B | |
| 20.6x | 1.97x | 11.48x | 1.46% | 4.75B | |
| 15.29x | 1.27x | 9.16x | 2.38% | 3.51B | |
| 54.45x | - | - | - | 667M | |
| 16.93x | - | - | - | 535M | |
| 37.69x | - | - | 0.48% | 502M | |
| -32.25x | 0.39x | 6.31x | - | 268M | |
| Average | 21.47x | 1.22x | 9.42x | 1.72% | 3.09B | |
| Weighted average by Cap. | 29.35x | 1.41x | 10.58x | 2.22% |
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
- UHR Stock
- 0QM4 Stock
- Valuation The Swatch Group AG
Select your edition
All financial news and data tailored to specific country editions
