|
Real-time Estimate
Cboe Europe
07:02:47 01/09/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 184.02 CHF | -1.80% |
|
-1.86% | +9.63% |
| 26/08 | UK Court Orders Samsung to Pay Swatch $11.6 Million for Trademark Infringement | MT |
| 20/08 | Swiss trade surplus at CHF 8.73 bln in July | RE |
Company Valuation: Swatch Group
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 | 9,660 | - | - |
| Change | - | -7.56% | -11.03% | -27.47% | 4.11% | 9.73% | - | - |
| Enterprise Value (EV) 1 | 11,619 | 10,565 | 9,672 | 7,081 | 7,610 | 8,491 | 8,496 | 8,481 |
| Change | - | -9.07% | -8.45% | -26.78% | 7.46% | 11.57% | 0.06% | -0.17% |
| P/E | 18.9x | 16.9x | 13.6x | 44.1x | 3,365x | 38.8x | 24.6x | 19.1x |
| PBR | 1.24x | 1.13x | 0.97x | 0.7x | 0.75x | 0.84x | 0.83x | 0.82x |
| PEG | - | 3.16x | 1.78x | -0.6x | -34.1x | 0x | 0.4x | 0.7x |
| Capitalization / Revenue | 1.94x | 1.75x | 1.48x | 1.26x | 1.4x | 1.47x | 1.4x | 1.34x |
| EV / Revenue | 1.59x | 1.41x | 1.23x | 1.05x | 1.21x | 1.29x | 1.23x | 1.17x |
| EV / EBITDA | 7.96x | 6.75x | 6.12x | 9.84x | 13.6x | 11.3x | 8.63x | 7.39x |
| EV / EBIT | 11.4x | 9.12x | 8.12x | 23.3x | 56.4x | 24.6x | 15.1x | 11.9x |
| EV / FCF | 11.6x | 31.4x | -56.9x | -32.8x | 136x | 31.9x | 11.4x | 12.1x |
| FCF Yield | 8.63% | 3.19% | -1.76% | -3.05% | 0.74% | 3.13% | 8.77% | 8.24% |
| Dividend per Share 2 | 5.5 | 6 | 6.5 | 4.5 | 4.5 | 4.628 | 5.178 | 5.627 |
| Rate of return | 1.97% | 2.28% | 2.84% | 2.73% | 2.67% | 2.47% | 2.76% | 3% |
| EPS 2 | 14.77 | 15.56 | 16.75 | 3.74 | 0.05 | 4.836 | 7.621 | 9.837 |
| Distribution rate | 37.2% | 38.6% | 38.8% | 120% | 9,000% | 95.7% | 67.9% | 57.2% |
| Net sales 1 | 7,313 | 7,499 | 7,888 | 6,735 | 6,280 | 6,575 | 6,923 | 7,222 |
| EBITDA 1 | 1,459 | 1,565 | 1,581 | 720 | 558 | 754.7 | 984.8 | 1,147 |
| EBIT 1 | 1,021 | 1,158 | 1,191 | 304 | 135 | 344.5 | 561.7 | 712.2 |
| Net income 1 | 765 | 807 | 869 | 193 | 3 | 217.5 | 361.7 | 458.3 |
| Net Debt 1 | -2,556 | -2,538 | -1,986 | -1,374 | -1,193 | -1,169 | -1,164 | -1,179 |
| Reference price 2 | 279.00 | 263.00 | 228.60 | 165.00 | 168.25 | 187.40 | 187.40 | 187.40 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 38.75x | 1.29x | 11.25x | 2.47% | 1.19TCr | |
| 27.27x | 2.57x | 14.97x | 1.1% | 604.38Cr | |
| 19.55x | 1.65x | 10.91x | 1.96% | 431.61Cr | |
| 18.04x | - | - | - | 55Cr | |
| 37.97x | - | - | 0.48% | 51Cr | |
| -26.16x | 0.38x | 6.1x | - | 28Cr | |
| Average | 19.24x | 1.47x | 10.81x | 1.5% | 394.14Cr | |
| Weighted average by Cap. | 31.04x | 1.69x | 12.12x | 1.97% |
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
- Stock Market
- Stocks
- UHR Stock
- Valuation Swatch Group
Select your edition
All financial news and data tailored to specific country editions
