Valuation Swiss Prime Site AG

Stocks

Market Closed - Swiss Exchange Other stock markets 09:01:20 15/06/2026 pm IST			5-day change	1st Jan Change
131.60 ^CHF	+1.46%		+2.89%	+6.82%

30/04	Swiss Prime Site Fund Completes CHF74 Million Capital Increase	MT
09/04	Deutsche Bank Kicks Off Swiss Prime Site's Coverage at Hold	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	6,811	6,147	6,893	7,638	9,885	10,406	-	-
Change	-	-9.74%	12.13%	10.8%	29.42%	5.28%	-	-
Enterprise Value (EV) ¹	11,844	11,632	12,554	13,152	15,702	16,273	16,408	16,463
Change	-	-1.79%	7.93%	4.76%	19.39%	3.63%	0.83%	0.33%
P/E Ratio	14.3x	16.1x	30.5x	21.9x	25.7x	23.6x	22.9x	22.6x
PBR	1.07x	0.94x	1.05x	1.14x	1.4x	1.38x	1.35x	1.39x
PEG	-	-0.8x	-0.8x	0.4x	4.3x	1.6x	7.24x	14.51x
Capitalization / Revenue	9.14x	7.94x	10.5x	11.5x	17.9x	18.1x	18x	16.2x
EV / Revenue	15.9x	15x	19.1x	19.8x	28.4x	28.3x	28.4x	25.7x
EV / EBITDA	16.2x	18.8x	22.3x	24.4x	24.7x	32.4x	32.5x	30.2x
EV / EBIT	16.6x	20.8x	31.2x	24.8x	24.9x	30.4x	30.6x	28.2x
EV / FCF	77.4x	77.3x	91x	41x	44.3x	33.9x	66.6x	54.2x
FCF Yield	1.29%	1.29%	1.1%	2.44%	2.26%	2.95%	1.5%	1.84%
Dividend per Share ²	3.35	3.4	3.4	3.45	3.5	3.554	3.62	3.734
Rate of return	3.74%	4.24%	3.78%	3.49%	2.84%	2.74%	2.79%	2.88%
EPS ²	6.28	4.97	2.95	4.52	4.79	5.486	5.659	5.747
Distribution rate	53.3%	68.4%	115%	76.3%	73.1%	64.8%	64%	65%
Net sales ¹	744.9	774.4	658.6	663.4	553.4	575.7	577.5	641.2
EBITDA ¹	731.8	618.4	562.2	539.6	635.1	502.6	504.6	545
EBIT ¹	715.4	559.4	403	531.3	629.6	534.8	536.4	583.4
Net income ¹	507.4	404.4	236	360.2	382.5	432.6	446.1	448.8
Net Debt ¹	5,033	5,484	5,661	5,514	5,817	5,866	6,002	6,056
Reference price ²	89.65	80.15	89.85	98.80	123.20	129.70	129.70	129.70
Nbr of stocks (in thousands)	75,969	76,699	76,719	77,307	80,233	80,233	-	-
Announcement Date	17/02/22	09/02/23	08/02/24	06/02/25	05/02/26	-	-	-

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.($)
SWISS PRIME SITE AG	23.64x	28.27x	32.38x	2.74%	1.31TCr
SUN HUNG KAI PROPERTIES LIMITED	15x	4.68x	12.82x	3.34%	4.33TCr
CHINA RESOURCES LAND LIMITED	9.42x	1.56x	7.8x	3.78%	3.39TCr
MITSUBISHI ESTATE CO., LTD.	23.03x	4.45x	18.7x	1.1%	3.16TCr
EMAAR PROPERTIES	5.94x	0.67x	1.35x	8.55%	2.82TCr
MITSUI FUDOSAN CO., LTD.	15.71x	3.2x	15.81x	2.23%	2.64TCr
CHINA OVERSEAS LAND & INVESTMENT LIMITED	11.85x	1.78x	15.16x	3.19%	2.19TCr
CK ASSET HOLDINGS LIMITED	9.46x	2.28x	7.85x	3.93%	2.07TCr
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.48x	6.71x	19.02x	1.23%	2.06TCr
Average	14.39x	5.96x	14.54x	3.34%	2.66TCr
Weighted average by Cap.	14.03x	4.56x	13.25x	3.42%