Valuation Givaudan SA

Equities

Market Closed - Swiss Exchange Other stock markets 16:30:36 15/05/2026 BST			5-day change	1st Jan Change
2,700.00 ^CHF	+0.63%		-2.84%	-14.18%

05-13	Kepler Cheuvreux Downgrades Givaudan to Hold, Cuts PT	MT
04-29	Symrise continues to bottom out as sales surprise to the upside	DP

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	44,220	26,140	32,148	36,595	29,035	24,919	-	-
Change	-	-40.89%	22.98%	13.83%	-20.66%	-14.18%	-	-
Enterprise Value (EV) ¹	48,610	30,670	36,453	40,597	32,713	28,309	27,944	27,612
Change	-	-36.91%	18.86%	11.37%	-19.42%	-13.46%	-1.29%	-1.19%
P/E ratio	54.2x	30.6x	36.1x	33.7x	27.2x	23.5x	21.5x	20.2x
PBR	11.3x	6.18x	8.06x	8x	6.4x	5.08x	4.64x	4.24x
PEG	-	6.53x	8.43x	1.5x	-14.74x	-41.34x	2.24x	3.38x
Capitalization / Revenue	6.62x	3.67x	4.65x	4.94x	3.89x	3.31x	3.16x	3.02x
EV / Revenue	7.27x	4.31x	5.27x	5.48x	4.38x	3.76x	3.54x	3.35x
EV / EBITDA	32.8x	20.8x	24.7x	23x	18.7x	16.1x	15x	14.1x
EV / EBIT	44.6x	27.6x	32.7x	29.1x	23.7x	20.2x	18.6x	17.4x
EV / FCF	47.1x	47.6x	33.2x	30.5x	27.1x	26.7x	24.3x	23.3x
FCF Yield	2.12%	2.1%	3.01%	3.28%	3.69%	3.74%	4.12%	4.28%
Dividend per Share ²	66	67	68	68	70	73.86	75.84	78.48
Rate of return	1.38%	2.36%	1.95%	1.71%	2.23%	2.74%	2.81%	2.91%
EPS ²	88.37	92.51	96.47	117.6	115.5	114.8	125.8	133.3
Distribution rate	74.7%	72.4%	70.5%	57.8%	60.6%	64.3%	60.3%	58.9%
Net sales ¹	6,684	7,117	6,915	7,412	7,472	7,538	7,890	8,248
EBITDA ¹	1,482	1,476	1,473	1,765	1,751	1,759	1,866	1,955
EBIT ¹	1,089	1,112	1,116	1,394	1,381	1,398	1,504	1,584
Net income ¹	821	856	893	1,090	1,071	1,064	1,171	1,247
Net Debt ¹	4,390	4,530	4,305	4,002	3,678	3,390	3,025	2,694
Reference price ²	4,792.00	2,833.00	3,484.00	3,966.00	3,146.00	2,700.00	2,700.00	2,700.00
Nbr of stocks (in thousands)	9,228	9,227	9,227	9,227	9,229	9,229	-	-
Announcement Date	28/01/22	25/01/23	25/01/24	24/01/25	29/01/26	-	-	-

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.($)
GIVAUDAN SA	23.52x	3.76x	16.09x	2.74%	31.67B
ECOLAB INC.	31.03x	4.54x	18.36x	1.17%	69.69B
SIKA AG	19.32x	2.37x	12.25x	2.76%	28.24B
SOCIEDAD QUÍMICA Y MINERA DE CHILE S.A.	14.72x	3.66x	8.26x	2.3%	24.07B
FUJIFILM HOLDINGS CORPORATION	14.02x	1.35x	8.55x	2.25%	23.43B
ALBEMARLE CORPORATION	17.29x	3.68x	8.23x	0.9%	21.27B
EMS-CHEMIE HOLDING AG	31.3x	7.53x	23.13x	2.95%	19.58B
POSCO FUTURE M CO., LTD.	391.48x	7.34x	67.9x	0.11%	13.98B
SOLSTICE ADVANCED MATERIALS, INC.	29.23x	3.61x	14.5x	0.35%	13.52B
NITTO DENKO CORPORATION	15.03x	1.6x	6.41x	2.03%	12.5B
Average	58.70x	3.94x	18.37x	1.76%	25.79B
Weighted average by Cap.	43.31x	3.95x	17.01x	1.79%