|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3,184.00 CHF | -1.03% |
|
-0.13% | +1.21% |
| 01-16 | GIVAUDAN AG : JP Morgan reaffirms its Neutral rating | ZD |
| 01-16 | GIVAUDAN AG : Barclays maintains a Buy rating | ZD |
Company Valuation: Givaudan SA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 34,424 | 44,220 | 26,140 | 32,148 | 36,595 | 29,386 | 29,386 | - |
| Change | - | 28.46% | -40.89% | 22.98% | 13.83% | -19.7% | 0% | - |
| Enterprise Value (EV) 1 | 38,464 | 48,610 | 30,670 | 36,453 | 40,597 | 33,077 | 32,737 | 32,338 |
| Change | - | 26.38% | -36.91% | 18.86% | 11.37% | -18.52% | -1.03% | -1.22% |
| P/E ratio | 46.6x | 54.2x | 30.6x | 36.1x | 33.7x | 27.1x | 25.6x | 24.1x |
| PBR | 9.93x | 11.3x | 6.18x | 8.06x | 8x | 5.95x | 5.47x | 4.98x |
| PEG | - | 5.2x | 6.53x | 8.43x | 1.5x | -415.35x | 4.27x | 4.07x |
| Capitalization / Revenue | 5.45x | 6.62x | 3.67x | 4.65x | 4.94x | 3.92x | 3.79x | 3.61x |
| EV / Revenue | 6.08x | 7.27x | 4.31x | 5.27x | 5.48x | 4.41x | 4.22x | 3.97x |
| EV / EBITDA | 27.5x | 32.8x | 20.8x | 24.7x | 23x | 18.1x | 17.4x | 16.5x |
| EV / EBIT | 38.6x | 44.6x | 27.6x | 32.7x | 29.1x | 22.9x | 21.6x | 20.3x |
| EV / FCF | 42.5x | 47.1x | 47.6x | 33.2x | 30.5x | 32.6x | 27.6x | 26.7x |
| FCF Yield | 2.36% | 2.12% | 2.1% | 3.01% | 3.28% | 3.06% | 3.63% | 3.75% |
| Dividend per Share 2 | 64 | 66 | 67 | 68 | 68 | 72.26 | 75.01 | 77.06 |
| Rate of return | 1.72% | 1.38% | 2.36% | 1.95% | 1.71% | 2.27% | 2.36% | 2.42% |
| EPS 2 | 79.96 | 88.37 | 92.51 | 96.47 | 117.6 | 117.6 | 124.6 | 132 |
| Distribution rate | 80% | 74.7% | 72.4% | 70.5% | 57.8% | 61.5% | 60.2% | 58.4% |
| Net sales 1 | 6,322 | 6,684 | 7,117 | 6,915 | 7,412 | 7,496 | 7,759 | 8,138 |
| EBITDA 1 | 1,397 | 1,482 | 1,476 | 1,473 | 1,765 | 1,827 | 1,879 | 1,964 |
| EBIT 1 | 996 | 1,089 | 1,112 | 1,116 | 1,394 | 1,447 | 1,516 | 1,591 |
| Net income 1 | 743 | 821 | 856 | 893 | 1,090 | 1,096 | 1,157 | 1,225 |
| Net Debt 1 | 4,040 | 4,390 | 4,530 | 4,305 | 4,002 | 3,692 | 3,351 | 2,952 |
| Reference price 2 | 3,730.00 | 4,792.00 | 2,833.00 | 3,484.00 | 3,966.00 | 3,184.00 | 3,184.00 | 3,184.00 |
| Nbr of stocks (in thousands) | 9,229 | 9,228 | 9,227 | 9,227 | 9,227 | 9,229 | 9,229 | - |
| Announcement Date | 29/01/21 | 28/01/22 | 25/01/23 | 25/01/24 | 24/01/25 | - | - | - |
1CHF in Million2CHF
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 27.09x | 4.41x | 18.11x | 2.27% | 36.62B | |
| 37.91x | 5.25x | 21.87x | 0.95% | 78.48B | |
| 21.97x | 2.54x | 13.5x | 2.39% | 30.03B | |
| 15.61x | 1.49x | 9.25x | 2.03% | 26.24B | |
| 36.09x | 5.49x | 16.27x | 1.02% | 22.15B | |
| -67.33x | 4.23x | 20.09x | 1% | 19.19B | |
| 30.18x | 6.97x | 22.47x | 2.96% | 17.89B | |
| 19.5x | 2.21x | 8.88x | 1.59% | 16.13B | |
| 21.93x | 2.38x | 11.15x | 1.73% | 11.91B | |
| 364.76x | 6.13x | 65.01x | 0.15% | 11.39B | |
| Average | 50.77x | 4.11x | 20.66x | 1.61% | 27B | |
| Weighted average by Cap. | 36.34x | 4.26x | 19.23x | 1.58% |
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
- Equities
- GIVN Stock
- Valuation Givaudan SA
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition