Valuation Watches of Switzerland Group PLC

Equities

Market Closed - London S.E. Other stock markets 11:35:04 2026-05-15 EDT			5-day change	1st Jan Change
645.50 ^GBX	+1.97%		+16.31%	+36.18%

05-15	JPM raises Standard Life; Citi raises Aberdeen	AN
05-14	Watches of Switzerland Group PLC, 2026 Sales/ Trading Statement Call, May 14, 2026

Data adjusted to current consolidation scope

Fiscal Period: April	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,760	2,434	2,000	824.1	849.1	1,506	-	-
Change	-	38.3%	-17.81%	-58.8%	3.03%	77.36%	-	-
Enterprise Value (EV) ¹	1,804	2,787	2,394	1,282	1,398	2,030	1,965	1,885
Change	-	54.52%	-14.1%	-46.45%	9.01%	45.23%	-3.18%	-4.1%
P/E ratio	34.8x	24.2x	16.4x	13.9x	15.8x	15.5x	13.2x	12x
PBR	7.03x	6.73x	4.23x	1.56x	1.57x	2.48x	2.11x	1.82x
PEG	-	0.2x	0.8x	-0.3x	-1.87x	0.2x	0.8x	1.2x
Capitalization / Revenue	1.94x	1.97x	1.3x	0.54x	0.51x	0.83x	0.76x	0.72x
EV / Revenue	1.99x	2.25x	1.55x	0.83x	0.85x	1.12x	1x	0.9x
EV / EBITDA	17.1x	17.2x	11.9x	7.17x	5.5x	8.25x	7.12x	6.08x
EV / EBIT	19.8x	19.4x	14.5x	9.52x	9.34x	12.8x	10.9x	9.56x
EV / FCF	12.4x	21.9x	17.5x	11.5x	12.1x	33.9x	28.9x	22.8x
FCF Yield	8.08%	4.56%	5.72%	8.69%	8.28%	2.95%	3.46%	4.39%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.211	0.42	0.509	0.248	0.227	0.4156	0.4883	0.5376
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	905.1	1,238	1,543	1,538	1,652	1,808	1,971	2,101
EBITDA ¹	105.4	162.2	201.4	178.9	253.9	246	276.2	310
EBIT ¹	90.94	143.7	165.1	134.7	149.7	158.9	180.6	197.1
Net income ¹	50.63	101	121.8	59.1	53.8	95.79	111.9	120.7
Net Debt ¹	43.9	353.3	394	458	548.5	523.8	459.2	378.6
Reference price ²	7.350	10.160	8.350	3.440	3.588	6.455	6.455	6.455
Nbr of stocks (in thousands)	239,456	239,570	239,570	239,570	236,654	233,302	-	-
Announcement Date	7/8/21	7/27/22	7/13/23	7/18/24	7/3/25	-	-	-

¹GBP in Million²GBP

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.($)
WATCHES OF SWITZERLAND GROUP PLC	15.53x	1.12x	8.25x	-.--%	2.01B
KALYAN JEWELLERS INDIA LIMITED	28.75x	1.12x	16.57x	0.7%	3.8B
SIGNET JEWELERS LIMITED	7.76x	0.29x	2.79x	1.86%	3.04B
SHANGHAI YUYUAN TOURIST MART (GROUP) CO., LTD.	41.38x	-	-	-	2.68B
LOVISA HOLDINGS LIMITED	27.21x	3.08x	9.99x	3.6%	1.76B
LUK FOOK HOLDINGS (INTERNATIONAL) LIMITED	8.13x	0.45x	2.81x	6.1%	1.69B
THANGAMAYIL JEWELLERY LIMITED	40.28x	1.5x	24.58x	0.45%	1.16B
VIVARA PARTICIPAÇÕES S.A.	7.56x	1.67x	5.8x	4.4%	1.06B
Average	22.08x	1.32x	10.11x	2.45%	2.15B
Weighted average by Cap.	22.75x	1.18x	9.99x	2.08%