Valuation Sulzer AG

Equities

Market Closed - Swiss Exchange Other stock markets 09:00:37 20/05/2026 pm IST			5-day change	1st Jan Change
147.20 ^CHF	+1.66%		+1.45%	-0.14%

20/05	Amgen says CFO Peter Griffith to retire, names Dittrich as successor	RE
23/04	Saudi Aramco, Sulzer Sign Long-term Procurement Deal for Pumps, Aftermarket Services	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	3,036	2,438	2,915	4,439	4,972	4,885	-	-
Change	-	-19.69%	19.56%	52.28%	12.02%	-1.75%	-	-
Enterprise Value (EV) ¹	3,103	2,673	3,087	4,539	5,240	4,977	4,784	4,573
Change	-	-13.86%	15.51%	47.03%	15.43%	-5.02%	-3.87%	-4.41%
P/E ratio	2.18x	86.7x	12.9x	17.1x	17.2x	15.2x	13.6x	12.5x
PBR	2.38x	2.37x	2.65x	3.61x	3.85x	3.33x	2.91x	2.54x
PEG	-	-0.9x	0x	1.2x	1.4x	1.4x	1.2x	1.41x
Capitalization / Revenue	0.96x	0.77x	0.89x	1.26x	1.4x	1.35x	1.31x	1.27x
EV / Revenue	0.98x	0.84x	0.94x	1.29x	1.47x	1.38x	1.29x	1.19x
EV / EBITDA	7.04x	9.87x	7.05x	9.03x	9.42x	8.44x	7.42x	6.62x
EV / EBIT	14x	24x	9.36x	11.9x	12.1x	10.4x	9.15x	8.22x
EV / FCF	13x	54.2x	10.4x	19.6x	25x	15.8x	14.4x	11.7x
FCF Yield	7.69%	1.84%	9.61%	5.1%	4%	6.35%	6.97%	8.58%
Dividend per Share ²	3.5	3.5	3.75	4.25	4.75	5.15	5.627	6.05
Rate of return	3.9%	4.86%	4.37%	3.24%	3.22%	3.56%	3.89%	4.18%
EPS ²	41.28	0.83	6.67	7.64	8.57	9.502	10.62	11.56
Distribution rate	8.48%	422%	56.2%	55.6%	55.4%	54.2%	53%	52.4%
Net sales ¹	3,155	3,180	3,282	3,531	3,555	3,612	3,717	3,835
EBITDA ¹	441	270.7	437.9	502.7	556.2	590	645	691.2
EBIT ¹	221.8	111.4	329.7	382.5	433.1	477	522.6	556.5
Net income ¹	1,417	28.6	229.1	261.9	292.8	321.1	362.3	395.5
Net Debt ¹	66.8	234.6	172.3	100.4	267.4	91.56	-101.3	-312.4
Reference price ²	89.85	72.00	85.90	131.00	147.40	144.80	144.80	144.80
Nbr of stocks (in thousands)	33,788	33,862	33,934	33,883	33,733	33,738	-	-
Announcement Date	18/02/22	20/02/23	22/02/24	26/02/25	26/02/26	-	-	-

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.($)
SULZER AG	15.24x	1.38x	8.44x	3.56%	618.31Cr
PARKER-HANNIFIN CORPORATION	31.33x	5.42x	20.15x	0.86%	11TCr
FANUC CORPORATION	44.47x	7.67x	28.72x	1.37%	4.49TCr
DOVER CORPORATION	22.76x	3.36x	14.41x	1.02%	2.79TCr
TECHTRONIC INDUSTRIES COMPANY LIMITED	19.39x	1.59x	11.77x	2.5%	2.75TCr
INGERSOLL RAND INC.	28.28x	3.7x	13.66x	0.12%	2.68TCr
SMC CORPORATION	26.55x	4.33x	15.5x	1.5%	2.66TCr
XYLEM INC.	23.61x	2.8x	12.2x	1.62%	2.53TCr
ALFA LAVAL AB	25.36x	3.27x	15.68x	1.81%	2.39TCr
WÄRTSILÄ OYJ	29.53x	2.61x	16.78x	1.81%	2.3TCr
Average	26.65x	3.61x	15.73x	1.62%	3.4TCr
Weighted average by Cap.	29.37x	4.41x	17.91x	1.3%