Valuation Watches of Switzerland Group PLC

Equities

Real-time Estimate Cboe Europe Other stock markets 07:44:43 2025-07-11 EDT			5-day change	1st Jan Change
368.20 ^GBX	-2.07%		-4.95%	-34.08%

07-07	Kepler Cheuvreux Keeps Watches of Switzerland at Buy, Reduces PT	MT
07-04	Watches of Switzerland sends mixed signals

Data adjusted to current consolidation scope

Fiscal Period: April	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	580.7	1,762	2,448	1,992	824.1	901.9	-	-
Change	-	203.51%	38.89%	-18.62%	-58.63%	9.44%	-	-
Enterprise Value (EV) ¹	712.1	1,806	2,801	2,386	1,282	1,414	1,390	1,362
Change	-	153.66%	55.08%	-14.82%	-46.27%	10.28%	0.58%	-1.99%
P/E ratio	1,213x	34.9x	24.2x	16.3x	13.9x	15.9x	10.5x	8.91x
PBR	2.92x	7.04x	6.75x	4.21x	1.56x	1.58x	1.21x	1.06x
PEG	-	0x	0.2x	0.8x	-0.3x	-1.88x	13.22x	0.5x
Capitalization / Revenue	0.71x	1.95x	1.98x	1.29x	0.54x	0.52x	0.52x	0.49x
EV / Revenue	0.87x	2x	2.26x	1.55x	0.83x	0.86x	0.81x	0.74x
EV / EBITDA	5.75x	17.1x	17.3x	11.8x	7.17x	7.35x	5.28x	4.73x
EV / EBIT	10.8x	19.9x	19.5x	14.5x	9.52x	9.45x	9.29x	8.11x
EV / FCF	32.6x	12.4x	22x	17.4x	11.5x	12.2x	29.3x	25.5x
FCF Yield	3.07%	8.07%	4.54%	5.74%	8.69%	8.18%	3.42%	3.93%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.002	0.211	0.42	0.509	0.248	0.227	0.3567	0.4221
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	819.3	905.1	1,238	1,543	1,538	1,652	1,718	1,831
EBITDA ¹	123.9	105.4	162.2	201.4	178.9	192.3	263.5	288
EBIT ¹	65.84	90.94	143.7	165.1	134.7	149.7	149.6	168
Net income ¹	0.507	50.63	101	121.8	59.1	53.8	83.25	100.2
Net Debt ¹	131.4	43.9	353.3	394	458	548.5	488.2	460.5
Reference price ²	2.425	7.360	10.180	8.315	3.440	3.760	3.760	3.760
Nbr of stocks (in thousands)	239,456	239,456	240,456	239,570	239,570	239,869	-	-
Announcement Date	5/14/20	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	10.63x	0.84x	5.21x	-.--%	1.22B
KALYAN JEWELLERS INDIA LIMITED	78.33x	2.46x	38.47x	0.32%	7.07B
SIGNET JEWELERS LIMITED	9.79x	0.38x	3.88x	1.62%	3.32B
SHANGHAI YUYUAN TOURIST MART (GROUP) CO., LTD.	15.75x	-	-	3.37%	3.04B
LOVISA HOLDINGS LIMITED	40.31x	5.2x	16.13x	2.42%	2.4B
LUK FOOK HOLDINGS (INTERNATIONAL) LIMITED	9.39x	0.72x	5.29x	5%	1.58B
VIVARA PARTICIPAÇÕES S.A.	10.17x	2.06x	6.91x	2.22%	1.11B
Average	24.91x	1.94x	12.65x	2.14%	2.82B
Weighted average by Cap.	39.01x	2.13x	20.72x	1.73%