Valuation Givaudan SA

Equities

Market Closed - Swiss Exchange Other stock markets 09:01:28 09/09/2024 pm IST			5-day change	1st Jan Change
4,497.00 ^CHF	+2.00%		+3.24%	+29.08%

02:43pm	GIVAUDAN AG : UBS remains Neutral	ZD
06/09	Work is good for your health (stock market)

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	27,940	34,424	44,220	26,140	32,148	41,495	-	-
Change	-	23.21%	28.46%	-40.89%	22.98%	29.08%	-	-
Enterprise Value (EV) ¹	31,619	38,464	48,610	30,670	36,453	45,468	45,209	44,824
Change	-	21.65%	26.38%	-36.91%	18.86%	24.73%	-0.57%	-0.85%
P/E ratio	40.1x	46.6x	54.2x	30.6x	36.1x	38.3x	36.5x	34x
PBR	7.73x	9.93x	11.3x	6.18x	8.06x	9.2x	8.42x	7.52x
PEG	-	8.06x	5.2x	6.53x	8.43x	2x	7.64x	4.55x
Capitalization / Revenue	4.5x	5.45x	6.62x	3.67x	4.65x	5.66x	5.4x	5.16x
EV / Revenue	5.1x	6.08x	7.27x	4.31x	5.27x	6.2x	5.89x	5.58x
EV / EBITDA	24.8x	27.5x	32.8x	20.8x	24.7x	26.1x	24.5x	23.2x
EV / EBIT	34.4x	38.6x	44.6x	27.6x	32.7x	32.9x	30.7x	28.8x
EV / FCF	38.7x	42.5x	47.1x	47.6x	33.2x	42.6x	39.7x	36.8x
FCF Yield	2.58%	2.36%	2.12%	2.1%	3.01%	2.35%	2.52%	2.71%
Dividend per Share ²	62	64	66	67	68	73.09	75.74	79.47
Rate of return	2.05%	1.72%	1.38%	2.36%	1.95%	1.66%	1.72%	1.8%
EPS ²	75.59	79.96	88.37	92.51	96.47	115.2	120.7	129.7
Distribution rate	82%	80%	74.7%	72.4%	70.5%	63.4%	62.7%	61.3%
Net sales ¹	6,203	6,322	6,684	7,117	6,915	7,329	7,680	8,040
EBITDA ¹	1,275	1,397	1,482	1,476	1,473	1,741	1,844	1,934
EBIT ¹	920	996	1,089	1,112	1,116	1,384	1,470	1,557
Net income ¹	702	743	821	856	893	1,084	1,133	1,213
Net Debt ¹	3,679	4,040	4,390	4,530	4,305	3,973	3,714	3,329
Reference price ²	3,031.00	3,730.00	4,792.00	2,833.00	3,484.00	4,409.00	4,409.00	4,409.00
Nbr of stocks (in thousands)	9,218	9,229	9,228	9,227	9,227	9,227	-	-
Announcement Date	24/01/20	29/01/21	28/01/22	25/01/23	25/01/24	-	-	-

¹CHF in Million²CHF

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
GIVAUDAN SA	38.27x	6.09x	25.65x	+1.66%	4.83TCr
SIKA AG	32.1x	3.89x	19.78x	+1.39%	4.94TCr
FUJIFILM HOLDINGS CORPORATION	18.06x	1.64x	10.42x	+1.58%	3.2TCr
EMS-CHEMIE HOLDING AG	33.36x	7.23x	25.59x	+2.57%	1.9TCr
SYMRISE AG	36.4x	3.69x	17.95x	+1.04%	1.85TCr
CELANESE CORPORATION	14.27x	2.26x	9.2x	+2.33%	1.31TCr
POSCO FUTURE M CO., LTD.	189.31x	4.81x	62.72x	+0.12%	1.26TCr
NITTO DENKO CORPORATION	12.53x	1.25x	5.03x	+2.49%	1.12TCr
EVONIK INDUSTRIES AG	18.79x	0.81x	5.93x	+5.99%	1.01TCr
Average	43.68x	3.52x	20.25x	+2.13%	2.38TCr
Weighted average by Cap.	38.35x	4.00x	20.51x	+1.81%