Valuation Clariant AG London S.E.

Stocks

Market Closed - London S.E. Other stock markets 16:20:00 22/07/2026 BST			5-day change	1st Jan Change
7.322 ^CHF	+0.86%		-5.88%	+2.34%

07-22	Sodexo Bags Global Facilities Management Contract with Clariant	MT
07-20	Swiss stocks - Factors to watch on July 20	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	6,262	4,822	4,086	3,318	2,351	2,393	-	-
Change	-	-23%	-15.25%	-18.8%	-29.16%	1.79%	-	-
Enterprise Value (EV) ¹	7,797	5,572	4,841	4,807	3,764	3,610	3,477	3,378
Change	-	-28.54%	-13.11%	-0.71%	-21.71%	-4.09%	-3.68%	-2.83%
P/E	18.3x	56.3x	30.3x	13.6x	-31.1x	11.4x	9.22x	8.67x
PBR	2.65x	2.06x	2.03x	1.42x	1.16x	1.13x	1.08x	1.05x
PEG	-	-0.8x	0.5x	0.2x	0x	-0x	0.4x	1.37x
Capitalization / Revenue	1.43x	0.93x	0.93x	0.8x	0.6x	0.63x	0.61x	0.59x
EV / Revenue	1.78x	1.07x	1.11x	1.16x	0.96x	0.95x	0.89x	0.83x
EV / EBITDA	10.3x	6.24x	7.55x	7.25x	5.4x	5.52x	4.89x	4.52x
EV / EBIT	15.8x	9.03x	12x	11.6x	8.46x	9.02x	7.48x	6.86x
EV / FCF	1,299x	19x	22.4x	23x	13.8x	11x	10.2x	9.83x
FCF Yield	0.08%	5.26%	4.46%	4.35%	7.25%	9.12%	9.78%	10.2%
Dividend per Share ²	0.4	0.42	0.42	0.42	0.42	0.4344	0.4567	0.4831
Rate of return	2.11%	2.87%	3.38%	4.16%	5.87%	5.97%	6.28%	6.64%
EPS ²	1.04	0.26	0.41	0.74	-0.23	0.6393	0.7892	0.8391
Distribution rate	38.5%	162%	102%	56.8%	-183%	67.9%	57.9%	57.6%
Net sales ¹	4,372	5,198	4,377	4,152	3,915	3,795	3,918	4,046
EBITDA ¹	760	893	641	663	697	654	710.8	747.9
EBIT ¹	493	617	405	416	445	400.4	465	492.8
Net income ¹	344	84	134	244	-75	211.4	260.6	276.8
Net Debt ¹	1,535	750	755	1,489	1,413	1,217	1,084	985.6
Reference price ²	19.000	14.650	12.420	10.090	7.160	7.275	7.275	7.275
Nbr of stocks (in thousands)	329,554	329,116	329,017	328,848	328,286	328,876	-	-
Announcement Date	19/05/22	02/03/23	28/02/24	28/02/25	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ECOLAB INC.	33.9x	4.8x	19.34x	1.1%	74.36B
GIVAUDAN SA	29.28x	4.56x	19.59x	2.2%	38.24B
SIKA AG	21.67x	2.62x	13.55x	2.46%	30.82B
FUJIFILM HOLDINGS CORPORATION	15.47x	1.48x	9.01x	2.03%	26.71B
EMS-CHEMIE HOLDING AG	36.27x	8.91x	27.09x	2.53%	22.41B
SOCIEDAD QUÍMICA Y MINERA DE CHILE S.A.	10.7x	2.76x	5.84x	3.74%	19.66B
DUPONT DE NEMOURS, INC.	26.79x	2.78x	11.37x	1.59%	18.74B
ALBEMARLE CORPORATION	11.58x	2.38x	5.12x	1.37%	13.99B
SYMRISE AG	22.7x	2.71x	12.47x	1.51%	13.7B
Average	23.15x	3.67x	13.71x	2.06%	28.74B
Weighted average by Cap.	25.98x	3.98x	15.56x	1.92%