Valuation Lonza Group AG

Equities

Market Closed - Swiss Exchange Other stock markets 10:00:05 14/01/2026 pm IST			5-day change	1st Jan Change
558.00 ^CHF	-0.46%		+3.79%	+3.76%

14/01	Lonza Group AG Presents at 44th Annual J.P. Morgan Healthcare Conference, Jan-13-2026 10:30 AM
18/12	Swiss trade surplus at CHF 3.841 bln in November	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	42,255	56,574	33,615	26,273	38,699	39,188	39,188	-
Change	-	33.89%	-40.58%	-21.84%	47.29%	1.26%	0%	-
Enterprise Value (EV) ¹	45,068	55,616	33,429	27,195	41,558	42,623	42,689	42,506
Change	-	23.4%	-39.89%	-18.65%	52.81%	2.56%	0.15%	-0.43%
P/E ratio	48.9x	19.3x	27.7x	39.8x	60.1x	38.8x	32.1x	26.4x
PBR	6.2x	5.82x	3.18x	2.76x	4.1x	4x	3.68x	3.34x
PEG	-	0x	-0.5x	-0.9x	133.42x	0.6x	1.5x	1.2x
Capitalization / Revenue	6.83x	10.5x	5.4x	3.91x	5.89x	5.18x	4.76x	4.26x
EV / Revenue	7.29x	10.3x	5.37x	4.05x	6.32x	5.63x	5.18x	4.62x
EV / EBITDA	26.1x	33.4x	16.8x	13.6x	21.8x	18.9x	16.7x	14.4x
EV / EBIT	33.2x	48.3x	23.9x	29x	35.3x	27.6x	23.9x	20x
EV / FCF	287x	-449x	-39.2x	-91.6x	-291x	221x	101x	56x
FCF Yield	0.35%	-0.22%	-2.55%	-1.09%	-0.34%	0.45%	0.99%	1.79%
Dividend per Share ²	3	3	3	4	4	4.939	5.583	6.62
Rate of return	0.53%	0.39%	0.66%	1.13%	0.75%	0.89%	1%	1.19%
EPS ²	11.63	39.52	16.34	8.88	8.92	14.38	17.4	21.13
Distribution rate	25.8%	7.59%	18.4%	45%	44.8%	34.3%	32.1%	31.3%
Net sales ¹	6,185	5,409	6,223	6,717	6,574	7,568	8,238	9,203
EBITDA ¹	1,728	1,665	1,995	1,999	1,908	2,259	2,556	2,954
EBIT ¹	1,358	1,151	1,397	939	1,177	1,547	1,788	2,122
Net income ¹	869	2,944	1,215	654	636	1,027	1,240	1,498
Net Debt ¹	2,813	-958	-186	922	2,859	3,436	3,502	3,318
Reference price ²	568.80	761.60	453.10	353.70	535.80	558.00	558.00	558.00
Nbr of stocks (in thousands)	74,289	74,283	74,189	74,282	72,226	70,229	70,229	-
Announcement Date	27/01/21	26/01/22	25/01/23	26/01/24	29/01/25	-	-	-

¹CHF in Million²CHF

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
LONZA GROUP AG	38.98x	5.66x	18.94x	0.88%	4.91TCr
IQVIA HOLDINGS INC.	34.02x	3.37x	14.4x	-.--%	4.11TCr
BEONE MEDICINES AG	107.41x	6.89x	69.31x	-.--%	3.88TCr
CELLTRION, INC.	58.35x	11.95x	33.22x	0.33%	3.27TCr
REVOLUTION MEDICINES, INC.	-21.47x	6231.22x	-20.36x	-.--%	2.32TCr
MEDPACE HOLDINGS, INC.	41.11x	6.66x	30.29x	-.--%	1.71TCr
EUROFINS SCIENTIFIC SE	28.5x	2.26x	10.11x	0.85%	1.5TCr
ICON PUBLIC LIMITED COMPANY	27.2x	2.11x	10.77x	-.--%	1.4TCr
IONIS PHARMACEUTICALS, INC.	-35.02x	13.31x	-35.72x	-.--%	1.29TCr
Average	31.01x	698.16x	14.55x	0.23%	2.71TCr
Weighted average by Cap.	40.81x	597.80x	21.28x	0.27%