Valuation Watches of Switzerland Group PLC

Equities

Market Closed - London S.E. Other stock markets 11:35:04 2026-01-21 EST			5-day change	1st Jan Change
488.60 ^GBX	+1.58%		+3.60%	+3.08%

01-16	Miners hold FTSE 100 back in sluggish end to week	AN
01-16	BofA cuts British Land; RBC raises Gym Group	AN

Data adjusted to current consolidation scope

Fiscal Period: April	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,760	2,443	2,000	824.1	860.6	1,157	-	-
Change	-	38.81%	-18.12%	-58.8%	4.43%	34.42%	-	-
Enterprise Value (EV) ¹	1,804	2,796	2,394	1,282	1,409	1,675	1,645	1,566
Change	-	55.02%	-14.37%	-46.45%	9.91%	18.84%	-1.78%	-4.77%
P/E ratio	34.8x	24.2x	16.4x	13.9x	15.8x	12.4x	11.3x	10.4x
PBR	7.03x	6.73x	4.23x	1.56x	1.57x	1.79x	1.59x	1.39x
PEG	-	0.2x	0.8x	-0.3x	-1.87x	0.2x	1.23x	1.22x
Capitalization / Revenue	1.94x	1.97x	1.3x	0.54x	0.52x	0.66x	0.62x	0.58x
EV / Revenue	1.99x	2.26x	1.55x	0.83x	0.85x	0.95x	0.88x	0.79x
EV / EBITDA	17.1x	17.2x	11.9x	7.17x	5.55x	6.58x	6.3x	5.12x
EV / EBIT	19.8x	19.5x	14.5x	9.52x	9.41x	10.4x	9.47x	8.21x
EV / FCF	12.4x	22x	17.5x	11.5x	12.2x	34.6x	22.3x	16.6x
FCF Yield	8.08%	4.55%	5.72%	8.69%	8.21%	2.89%	4.48%	6.04%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.211	0.42	0.509	0.248	0.227	0.3944	0.4308	0.4676
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	905.1	1,238	1,543	1,538	1,652	1,759	1,861	1,983
EBITDA ¹	105.4	162.2	201.4	178.9	253.9	254.7	261.1	305.9
EBIT ¹	90.94	143.7	165.1	134.7	149.7	161	173.7	190.9
Net income ¹	50.63	101	121.8	59.1	53.8	92.07	100.2	108.2
Net Debt ¹	43.9	353.3	394	458	548.5	517.8	487.9	409.4
Reference price ²	7.350	10.160	8.350	3.440	3.588	4.886	4.886	4.886
Nbr of stocks (in thousands)	239,456	240,456	239,570	239,570	239,869	236,768	-	-
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	12.2x	0.94x	6.5x	-.--%	1.53B
KALYAN JEWELLERS INDIA LIMITED	39.2x	1.41x	21.35x	0.56%	5.12B
SIGNET JEWELERS LIMITED	13.27x	0.44x	4.43x	1.39%	3.8B
SHANGHAI YUYUAN TOURIST MART (GROUP) CO., LTD.	28.54x	-	-	1.33%	2.94B
LOVISA HOLDINGS LIMITED	32.82x	4.17x	13.28x	2.84%	2.32B
LUK FOOK HOLDINGS (INTERNATIONAL) LIMITED	11.19x	0.75x	4.63x	4.45%	2.27B
THANGAMAYIL JEWELLERY LIMITED	51.7x	1.71x	30.82x	0.37%	1.27B
VIVARA PARTICIPAÇÕES S.A.	9.02x	2.14x	7.26x	2.44%	1.19B
Average	24.74x	1.65x	12.61x	1.67%	2.55B
Weighted average by Cap.	26.01x	1.51x	12.86x	1.57%