|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3,422.00 CHF | +0.56% |
|
-0.32% | +8.77% |
| 09/07 | GIVAUDAN AG : DZ Bank sticks Neutral | ZD |
| 07/07 | Swiss Market Index Recovers; Givaudan, Georg Fischer Shares Up | MT |
Company Valuation: Givaudan SA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 44,220 | 26,140 | 32,148 | 36,595 | 29,035 | 31,582 | - | - |
| Change | - | -40.89% | 22.98% | 13.83% | -20.66% | 8.77% | - | - |
| Enterprise Value (EV) 1 | 48,610 | 30,670 | 36,453 | 40,597 | 32,713 | 35,034 | 34,705 | 34,337 |
| Change | - | -36.91% | 18.86% | 11.37% | -19.42% | 7.09% | -0.94% | -1.06% |
| P/E | 54.2x | 30.6x | 36.1x | 33.7x | 27.2x | 29.4x | 26.8x | 25.2x |
| PBR | 11.3x | 6.18x | 8.06x | 8x | 6.4x | 6.42x | 5.83x | 5.29x |
| PEG | - | 6.53x | 8.43x | 1.5x | -14.74x | 43.75x | 2.68x | 4.01x |
| Capitalization / Revenue | 6.62x | 3.67x | 4.65x | 4.94x | 3.89x | 4.17x | 3.94x | 3.76x |
| EV / Revenue | 7.27x | 4.31x | 5.27x | 5.48x | 4.38x | 4.62x | 4.34x | 4.09x |
| EV / EBITDA | 32.8x | 20.8x | 24.7x | 23x | 18.7x | 19.7x | 18.3x | 17.2x |
| EV / EBIT | 44.6x | 27.6x | 32.7x | 29.1x | 23.7x | 24.8x | 22.6x | 21.2x |
| EV / FCF | 47.1x | 47.6x | 33.2x | 30.5x | 27.1x | 33x | 30.5x | 29.2x |
| FCF Yield | 2.12% | 2.1% | 3.01% | 3.28% | 3.69% | 3.03% | 3.28% | 3.42% |
| Dividend per Share 2 | 66 | 67 | 68 | 68 | 70 | 73.86 | 75.84 | 78.6 |
| Rate of return | 1.38% | 2.36% | 1.95% | 1.71% | 2.23% | 2.16% | 2.22% | 2.3% |
| EPS 2 | 88.37 | 92.51 | 96.47 | 117.6 | 115.5 | 116.2 | 127.8 | 135.9 |
| Distribution rate | 74.7% | 72.4% | 70.5% | 57.8% | 60.6% | 63.5% | 59.3% | 57.8% |
| Net sales 1 | 6,684 | 7,117 | 6,915 | 7,412 | 7,472 | 7,579 | 8,006 | 8,396 |
| EBITDA 1 | 1,482 | 1,476 | 1,473 | 1,765 | 1,751 | 1,775 | 1,895 | 1,992 |
| EBIT 1 | 1,089 | 1,112 | 1,116 | 1,394 | 1,381 | 1,413 | 1,533 | 1,622 |
| Net income 1 | 821 | 856 | 893 | 1,090 | 1,071 | 1,079 | 1,191 | 1,271 |
| Net Debt 1 | 4,390 | 4,530 | 4,305 | 4,002 | 3,678 | 3,452 | 3,123 | 2,755 |
| Reference price 2 | 4,792.00 | 2,833.00 | 3,484.00 | 3,966.00 | 3,146.00 | 3,422.00 | 3,422.00 | 3,422.00 |
| Nbr of stocks (in thousands) | 9,228 | 9,227 | 9,227 | 9,227 | 9,229 | 9,229 | - | - |
| Announcement Date | 28/01/22 | 25/01/23 | 25/01/24 | 24/01/25 | 29/01/26 | - | - | - |
1CHF in Million2CHF
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 29.44x | 4.62x | 19.73x | 2.16% | 3.92TCr | |
| 35x | 4.94x | 19.89x | 1.07% | 7.68TCr | |
| 22x | 2.66x | 13.73x | 2.42% | 3.15TCr | |
| 15.31x | 1.47x | 8.93x | 2.05% | 2.65TCr | |
| 35.43x | 8.69x | 26.44x | 2.59% | 2.2TCr | |
| 10.85x | 2.8x | 5.92x | 3.69% | 1.99TCr | |
| 26.12x | 2.72x | 11.1x | 1.63% | 1.83TCr | |
| 12.2x | 2.43x | 5.23x | 1.34% | 1.42TCr | |
| 22.96x | 2.74x | 12.59x | 1.49% | 1.39TCr | |
| 15.21x | 1.67x | 6.57x | 2.02% | 1.33TCr | |
| Average | 22.45x | 3.47x | 13.01x | 2.05% | 2.76TCr | |
| Weighted average by Cap. | 25.79x | 3.90x | 15.27x | 1.9% |
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
- GIVN Stock
- Valuation Givaudan SA
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition