Valuation Swatch Group Swiss Exchange

Stocks

Real-time Estimate Cboe Europe 16:01:26 12/11/2026 +03			5-day change	1st Jan Change
37.62 ^CHF	+2.38%		+6.86%	+8.53%

10-27	Swatch to NBA: Brands that have faced backlash in China	RE
10-24	France's luxury stores board up windows ahead of fresh protests	RE

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	9,763	-	-
Change	-	-7.56%	-11.03%	-27.47%	4.11%	10.9%	-	-
Enterprise Value (EV) ¹	11,619	10,565	9,672	7,081	7,610	8,619	8,606	8,581
Change	-	-9.07%	-8.45%	-26.78%	7.46%	13.26%	-0.16%	-0.28%
P/E	18.9x	16.9x	13.6x	44.1x	3,365x	41.3x	26.7x	20.5x
PBR	1.24x	1.13x	0.97x	0.7x	0.75x	0.86x	0.85x	0.83x
PEG	-	3.16x	1.78x	-0.6x	-34.1x	0x	0.5x	0.7x
Capitalization / Revenue	1.94x	1.75x	1.48x	1.26x	1.4x	1.48x	1.41x	1.35x
EV / Revenue	1.59x	1.41x	1.23x	1.05x	1.21x	1.31x	1.24x	1.18x
EV / EBITDA	7.96x	6.75x	6.12x	9.84x	13.6x	11.4x	8.84x	7.48x
EV / EBIT	11.4x	9.12x	8.12x	23.3x	56.4x	24.6x	15.7x	12.1x
EV / FCF	11.6x	31.4x	-56.9x	-32.8x	136x	29.3x	14.2x	15.9x
FCF Yield	8.63%	3.19%	-1.76%	-3.05%	0.74%	3.42%	7.06%	6.3%
Dividend per Share ²	5.5	6	6.5	4.5	4.5	4.635	5.048	5.531
Rate of return	1.97%	2.28%	2.84%	2.73%	2.67%	2.43%	2.64%	2.9%
EPS ²	14.77	15.56	16.75	3.74	0.05	4.623	7.143	9.31
Distribution rate	37.2%	38.6%	38.8%	120%	9,000%	100%	70.7%	59.4%
Net sales ¹	7,313	7,499	7,888	6,735	6,280	6,587	6,937	7,247
EBITDA ¹	1,459	1,565	1,581	720	558	757.6	973.9	1,147
EBIT ¹	1,021	1,158	1,191	304	135	350.3	547.6	706.7
Net income ¹	765	807	869	193	3	230.9	363.3	471
Net Debt ¹	-2,556	-2,538	-1,986	-1,374	-1,193	-1,143	-1,157	-1,181
Reference price ²	279.00	263.00	228.60	165.00	168.25	190.95	190.95	190.95
Nbr of stocks (in thousands)	51,771	51,808	51,836	51,872	51,767	51,996	-	-
Announcement Date	1/25/22 A	1/24/23 A	1/23/24 A	1/30/25 A	1/30/26 A	-	-	-

¹CHF in Million²CHF

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
LVMH	18.35x	2.76x	9.26x	3.2%	221B
HERMÈS INTERNATIONAL	31.13x	7.72x	17.13x	1.36%	157B
COMPAGNIE FINANCIERE RICHEMONT	25.68x	4.06x	14.32x	2.26%	124B
TITAN COMPANY LIMITED	61.22x	5.01x	43.69x	0.46%	47B
ANTA SPORTS PRODUCTS LIMITED	12.46x	1.86x	6.38x	3.72%	28.25B
RALPH LAUREN CORPORATION	20.9x	2.67x	13.44x	1%	23.29B
CHOW TAI FOOK JEWELLERY GROUP LIMITED	11.27x	1.29x	8.33x	6.52%	15.24B
MONCLER S.P.A.	18.88x	3.58x	8.95x	3.1%	13.27B
Average	24.99x	3.62x	15.19x	2.7%	79B
Weighted average by Cap.	25.86x	4.36x	14.80x	2.37%