Stock ZX61 DSM-FIRMENICH AG
Add to a list
To use this feature you must be a member
Log inSign up

Financials DSM-Firmenich AG Börse Stuttgart

Equities

ZX61

US23346J1034

Consumer Goods Conglomerates

Market Closed - Börse Stuttgart
Other stock markets
 06:58:30 28/06/2024 pm IST 		5-day change 1st Jan Change
10.2 EUR -1.92% Intraday chart for DSM-Firmenich AG +0.99% 0.00%
26/06 DSM-Firmenich Unit Issues EUR800 Million Bond MT
26/06 DSM-Firmenich Issues ?800 Million Long-Term Bond CI

Valuation

Fiscal Period: December 2023 2024 2025 2026
Capitalization 1 24,442 28,014 - -
Enterprise Value (EV) 1 26,816 30,851 30,580 30,207
P/E ratio 10.1 x 61 x 35.2 x 28.1 x
Yield 2.72% 2.38% 2.34% 2.49%
Capitalization / Revenue 1.99 x 2.22 x 2.11 x 2.05 x
EV / Revenue 2.18 x 2.45 x 2.3 x 2.21 x
EV / EBITDA 15.1 x 15.6 x 13.5 x 12.2 x
EV / FCF 46.2 x 33.6 x 30.5 x 28.5 x
FCF Yield 2.17% 2.98% 3.28% 3.51%
Price to Book 0.94 x 1.26 x 1.26 x 1.25 x
Nbr of stocks (in thousands) 2,65,676 2,65,284 - -
Reference price 2 92.00 105.6 105.6 105.6
Announcement Date 15/02/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 9,010 8,106 9,204 8,390 12,310 12,603 13,272 13,693
EBITDA 1 1,684 1,534 1,814 1,395 1,777 1,976 2,273 2,473
EBIT 1 1,075 929 1,139 767 850 1,023 1,303 1,533
Operating Margin 11.93% 11.46% 12.38% 9.14% 6.9% 8.11% 9.81% 11.19%
Earnings before Tax (EBT) 1 862 595 915 594 -647 617.5 992 1,332
Net income 1 750 499 1,670 1,694 2,131 459.4 794.5 990.8
Net margin 8.32% 6.16% 18.14% 20.19% 17.31% 3.65% 5.99% 7.24%
EPS 2 - - - - 9.140 1.731 2.997 3.752
Free Cash Flow 1 758 885 857 321 581 918.5 1,003 1,059
FCF margin 8.41% 10.92% 9.31% 3.83% 4.72% 7.29% 7.55% 7.73%
FCF Conversion (EBITDA) 45.01% 57.69% 47.24% 23.01% 32.7% 46.5% 44.11% 42.83%
FCF Conversion (Net income) 101.07% 177.35% 51.32% 18.95% 27.26% 199.93% 126.19% 106.89%
Dividend per Share 2 - - - - 2.500 2.509 2.469 2.624
Announcement Date 13/02/20 16/02/21 15/02/22 16/02/23 15/02/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 S1 2021 Q3 2021 Q4 2021 S2 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2022 S2 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2023 S2 2024 Q1 2024 Q2 2024 S1 2024 Q3 2024 Q4 2024 S2 2025 Q1 2025 S1 2025 S2
Net sales 1 4,488 2,299 2,417 4,716 2,590 2,674 5,264 2,182 2,093 4,275 1,889 3,030 6,152 3,046 4,345 6,158 3,071 3,098 6,240 3,192 3,278 6,497 - 6,558 6,819
EBITDA 1 925 449 440 889 487 507 994 356 293 649 278 408 929 409 682 848 463 490 - 520 566 - - - -
EBIT - 269.5 269.5 533 199 199 671 187.5 - 317 - - 459 - - 391 - - 507.4 - - 571.3 - 640.3 728.2
Operating Margin - 11.72% 11.15% 11.3% 7.68% 7.44% 12.75% 8.59% - 7.42% - - 7.46% - - 6.35% - - 8.13% - - 8.79% - 9.76% 10.68%
Earnings before Tax (EBT) 492 - - 423 - - 359 - - 235 - - -448 - - -199 - - - - - - - - -
Net income 1,004 333 333 666 224.5 - 449 622.5 - 1,245 - - 2,361 - - -230 - - - - - - - - -
Net margin 22.37% 14.48% 13.78% 14.12% 8.67% - 8.53% 28.53% - 29.12% - - 38.38% - - -3.73% - - - - - - - - -
EPS 2 - - - - - - - - - - - - 11.77 - - -2.630 0.3621 0.3290 - 0.3841 0.7851 - - - -
Dividend per Share 2 - - - - - - - - - - - - 1.600 - - 0.9000 - - - - 2.500 - - - -
Announcement Date 03/08/21 02/11/21 15/02/22 15/02/22 03/05/22 02/08/22 02/08/22 01/11/22 16/02/23 16/02/23 05/05/23 02/08/23 02/08/23 31/10/23 15/02/24 15/02/24 02/05/24 - - - - - - - -
1EUR in Million2EUR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 1,853 2,715 1,532 309 2,374 2,837 2,566 2,193
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 1.1 x 1.77 x 0.8445 x 0.2215 x 1.336 x 1.436 x 1.129 x 0.8869 x
Free Cash Flow 1 758 885 857 321 581 919 1,003 1,059
ROE (net income / shareholders' equity) 9.67% 9.33% 20% 5.53% 3.2% 3.06% 4.33% 5.11%
ROA (Net income/ Total Assets) 5.54% 3.59% 11% 3.32% 2.09% 1.33% 2.45% 3.12%
Assets 1 13,543 13,904 15,179 51,009 1,02,147 34,587 32,368 31,745
Book Value Per Share 2 - - - - 98.20 83.80 83.80 84.60
Cash Flow per Share 2 - - - - 5.420 6.030 6.890 7.530
Capex 1 627 609 570 644 692 795 808 817
Capex / Sales 6.96% 7.51% 6.19% 7.68% 5.62% 6.31% 6.09% 5.97%
Announcement Date 13/02/20 16/02/21 15/02/22 16/02/23 15/02/24 - - -
1EUR in Million2EUR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for DSM-Firmenich AG

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
22
Last Close Price
105.6 EUR
Average target price
122.9 EUR
Spread / Average Target
+16.35%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Consumer Goods Conglomerates

1st Jan change Capi.
BERKSHIRE HATHAWAY INC. Stock Berkshire Hathaway Inc.
+12.83% 878B
GE AEROSPACE Stock GE Aerospace
+24.56% 174B
HONEYWELL INTERNATIONAL INC. Stock Honeywell International Inc.
+1.83% 139B
HITACHI, LTD. Stock Hitachi, Ltd.
+77.04% 104B
ILLINOIS TOOL WORKS INC. Stock Illinois Tool Works Inc.
-9.54% 70.71B
3M COMPANY Stock 3M Company
-6.52% 56.55B
MITSUBISHI HEAVY INDUSTRIES, LTD. Stock Mitsubishi Heavy Industries, Ltd.
+109.08% 35.99B
MITSUBISHI ELECTRIC CORPORATION Stock Mitsubishi Electric Corporation
+28.44% 33.33B
ALPHA DHABI HOLDING Stock Alpha Dhabi Holding
-37.23% 32.12B
Consumer Goods Conglomerates
  1. Stock Market
  2. Equities
  3. DSFIR Stock
  4. ZX61 Stock
  5. Financials DSM-Firmenich AG