Valuation Swatch Group Börse Stuttgart

Stocks

Real-time Estimate Tradegate Other stock markets 11:55:21 16/06/2026 am IST			5-day change	1st Jan Change
45.68 ^EUR	+0.50%		+4.60%	+24.04%

13/06	Gold fever sends some vintage luxury watches to the melting furnace	RE
12/06	What's the possible impact of Switzerland's 'Swiss Brexit' vote?	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	14,175	13,103	11,658	8,455	8,803	10,989	-	-
Change	-	-7.56%	-11.03%	-27.47%	4.11%	24.83%	-	-
Enterprise Value (EV) ¹	11,619	10,565	9,672	7,081	7,610	9,777	9,761	9,853
Change	-	-9.07%	-8.45%	-26.78%	7.46%	28.47%	-0.16%	0.94%
P/E Ratio	18.9x	16.9x	13.6x	44.1x	3,365x	42.2x	28.3x	22.4x
PBR	1.24x	1.13x	0.97x	0.7x	0.75x	0.95x	0.95x	0.93x
PEG	-	3.16x	1.78x	-0.6x	-34.1x	0x	0.6x	0.9x
Capitalization / Revenue	1.94x	1.75x	1.48x	1.26x	1.4x	1.71x	1.63x	1.57x
EV / Revenue	1.59x	1.41x	1.23x	1.05x	1.21x	1.52x	1.45x	1.41x
EV / EBITDA	7.96x	6.75x	6.12x	9.84x	13.6x	12.6x	10.2x	9.01x
EV / EBIT	11.4x	9.12x	8.12x	23.3x	56.4x	26.1x	18x	15x
EV / FCF	11.6x	31.4x	-56.9x	-32.8x	136x	18.6x	19.4x	39.6x
FCF Yield	8.63%	3.19%	-1.76%	-3.05%	0.74%	5.39%	5.15%	2.52%
Dividend per Share ²	5.5	6	6.5	4.5	4.5	4.59	5.083	5.551
Rate of return	1.97%	2.28%	2.84%	2.73%	2.67%	2.16%	2.39%	2.61%
EPS ²	14.77	15.56	16.75	3.74	0.05	5.042	7.53	9.502
Distribution rate	37.2%	38.6%	38.8%	120%	9,000%	91%	67.5%	58.4%
Net sales ¹	7,313	7,499	7,888	6,735	6,280	6,419	6,730	7,002
EBITDA ¹	1,459	1,565	1,581	720	558	777	958.8	1,094
EBIT ¹	1,021	1,158	1,191	304	135	375.2	541.9	658.5
Net income ¹	765	807	869	193	3	259.7	368.9	426.5
Net Debt ¹	-2,556	-2,538	-1,986	-1,374	-1,193	-1,212	-1,227	-1,135
Reference price ²	279.00	263.00	228.60	165.00	168.25	212.80	212.80	212.80
Nbr of stocks (in thousands)	51,771	51,808	51,836	51,872	51,767	51,996	-	-
Announcement Date	25/01/22	24/01/23	23/01/24	30/01/25	30/01/26	-	-	-

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.($)
SEIKO GROUP CORPORATION	29.98x	2.04x	14.98x	1.02%	376.69Cr
CITIZEN WATCH CO., LTD.	22.84x	1.52x	12.45x	2.13%	336.4Cr
MOVADO GROUP, INC.	20.29x	-	-	-	60Cr
FOSSIL GROUP, INC.	-12.08x	0.39x	7.42x	-	25Cr
Average	15.25x	1.32x	11.62x	1.57%	199.58Cr
Weighted average by Cap.	24.91x	1.75x	13.57x	1.54%