Company Valuation: Julius Bär Gruppe AG

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 12,629 10,869 9,713 12,014 12,783 14,682 - -
Change - -13.93% -10.64% 23.7% 6.4% 14.85% - -
Enterprise Value (EV) 1 14,099 16,505 15,953 12,014 29,825 31,558 31,671 31,670
Change - 17.07% -3.35% -24.69% 148.24% 5.81% 0.36% -0%
P/E 12.1x 11.8x 21.3x 11.8x 16.8x 12.2x 11.7x 10.4x
PBR 1.9x 1.77x 1.57x 1.76x 1.77x 1.93x 1.84x 1.77x
PEG - -1.19x -0.4x 0x -0.7x 0.2x 2.6x 0.8x
Capitalization / Revenue 3.27x 2.82x 3x 3.11x 3.31x 3.29x 3.16x 2.99x
EV / Revenue 3.65x 4.28x 4.92x 3.11x 7.72x 7.07x 6.82x 6.44x
EV / EBITDA - - - - 25.9x 118x 110x -
EV / EBIT 10.1x 12.6x 13.5x 10.7x 26.9x 21.5x 21.5x 19.6x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 2.6 2.6 2.6 2.6 2.6 2.887 3.113 3.491
Rate of return 4.25% 4.83% 5.51% 4.43% 4.17% 4.03% 4.35% 4.87%
EPS 2 5.06 4.56 2.21 4.98 3.72 5.849 6.113 6.904
Distribution rate 51.4% 57% 118% 52.2% 69.9% 49.4% 50.9% 50.6%
Net sales 1 3,858 3,853 3,240 3,861 3,861 4,464 4,646 4,918
EBITDA 1 - - - - 1,150 268.3 288.2 -
EBIT 1 1,396 1,313 1,182 1,122 1,109 1,469 1,472 1,613
Net income 1 1,082 950 454 1,022 764 1,178 1,206 1,310
Net Debt 1 1,469 5,636 6,240 - 17,042 16,876 16,989 16,988
Reference price 2 61.18 53.86 47.15 58.66 62.40 71.62 71.62 71.62
Nbr of stocks (in thousands) 2,06,427 2,01,809 2,06,002 2,04,816 2,04,858 2,04,996 - -
Announcement Date 02/02/22 02/02/23 01/02/24 03/02/25 02/02/26 - - -
1CHF in Million2CHF
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
12.24x7.07x117.63x4.03% 1.82TCr
17.14x - - 4.51% 841.81Cr
12.64x - - 4.51% 606.34Cr
Average 14.01x 7.07x 117.63x 4.35% 1.09TCr
Weighted average by Cap. 13.58x 7.07x 117.63x 4.24%

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

  1. Stock Market
  2. Stocks
  3. BAER Stock
  4. Valuation Julius Bär Gruppe AG