|
Market Closed -
Xetra
19:35:10 10/11/2026 +03
|
After hours 20:32:19 | |||
| 93.96 EUR | -0.42% |
|
93.72 | -0.26% |
| 08:14pm | Symrise names Martin Huber as chief financial officer from April next year | RE |
| 10-29 | Symrise AG : JP Morgan remains its Buy rating | ZD |
Company Valuation: Symrise AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 19,204 | 14,208 | 13,927 | 14,348 | 9,627 | 12,906 | - | - |
| Change | - | -26.02% | -1.98% | 3.02% | -32.9% | 34.06% | - | - |
| Enterprise Value (EV) 1 | 20,551 | 16,441 | 16,093 | 16,184 | 11,247 | 14,646 | 14,199 | 13,891 |
| Change | - | -20% | -2.12% | 0.56% | -30.5% | 30.21% | -3.05% | -2.17% |
| P/E | 48.3x | 50.8x | 40.8x | 30x | 38.7x | 24.4x | 21.5x | 20.1x |
| PBR | 5.71x | 4.46x | 3.92x | 3.6x | 2.42x | 3.49x | 3.11x | 2.79x |
| PEG | - | -2x | 1.9x | 0.7x | -0.8x | 0x | 1.6x | 2.88x |
| Capitalization / Revenue | 5.02x | 3.08x | 2.94x | 2.87x | 1.95x | 2.56x | 2.44x | 2.33x |
| EV / Revenue | 5.37x | 3.56x | 3.4x | 3.24x | 2.28x | 2.9x | 2.69x | 2.51x |
| EV / EBITDA | 25.2x | 17.8x | 17.8x | 15.7x | 10.4x | 13.3x | 12.2x | 11.3x |
| EV / EBIT | 36.8x | 26.1x | 26.3x | 22.5x | 24.2x | 18.3x | 16.1x | 14.7x |
| EV / FCF | 59.2x | 150x | 35.8x | 24.8x | 20.1x | 23.8x | 22.9x | 20.9x |
| FCF Yield | 1.69% | 0.67% | 2.79% | 4.03% | 4.99% | 4.19% | 4.37% | 4.79% |
| Dividend per Share 2 | 1.02 | 1.05 | 1.1 | 1.204 | 1.25 | 1.309 | 1.409 | 1.488 |
| Rate of return | 0.78% | 1.03% | 1.1% | 1.17% | 1.81% | 1.39% | 1.49% | 1.58% |
| EPS 2 | 2.7 | 2 | 2.44 | 3.42 | 1.78 | 3.863 | 4.386 | 4.692 |
| Distribution rate | 37.8% | 52.5% | 45.1% | 35.2% | 70.2% | 33.9% | 32.1% | 31.7% |
| Net sales 1 | 3,826 | 4,618 | 4,730 | 4,999 | 4,929 | 5,045 | 5,284 | 5,541 |
| EBITDA 1 | 814 | 922 | 903.5 | 1,033 | 1,081 | 1,100 | 1,168 | 1,234 |
| EBIT 1 | 559 | 630 | 611.2 | 717.8 | 465 | 802.3 | 883.7 | 943.6 |
| Net income 1 | 375 | 280 | 340.5 | 478.2 | 249.3 | 540.5 | 605.3 | 648.4 |
| Net Debt 1 | 1,347 | 2,233 | 2,166 | 1,836 | 1,620 | 1,739 | 1,293 | 984.3 |
| Reference price 2 | 130.30 | 101.65 | 99.64 | 102.65 | 68.88 | 94.36 | 94.36 | 94.36 |
| Nbr of stocks (in thousands) | 147,381 | 139,772 | 139,772 | 139,772 | 139,772 | 136,778 | - | - |
| Announcement Date | 3/1/22 A | 3/8/23 A | 3/6/24 A | 3/27/25 A | 3/4/26 A | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.43x | 2.9x | 13.32x | 1.39% | 14.46B | |
| 40.58x | 5.46x | 22.21x | 0.95% | 86.03B | |
| 35.14x | 5.31x | 22.63x | 1.82% | 45.69B | |
| 26.01x | 3.05x | 15.91x | 2.01% | 37.38B | |
| 16.26x | 1.67x | 9.34x | 2.55% | 35.59B | |
| 37.92x | 6.94x | 18.36x | 1.6% | 31.83B | |
| 14.39x | 1.38x | 8.71x | 2.23% | 25.35B | |
| 38.84x | 9.41x | 28.86x | 2.36% | 23.74B | |
| 30.09x | 3.07x | 12.35x | 1.55% | 20.56B | |
| 7.67x | 2.18x | 4.33x | 3.41% | 16.2B | |
| Average | 27.13x | 4.14x | 15.60x | 1.99% | 34B | |
| Weighted average by Cap. | 30.39x | 4.47x | 17.45x | 1.79% |
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
- SY1 Stock
- Valuation Symrise AG
Select your edition
All financial news and data tailored to specific country editions
