Company Valuation: Julius Bär Gruppe AG

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Capitalization 1 12,629 10,869 9,713 12,014 12,783 12,960 - -
Change - -13.93% -10.64% 23.7% 6.4% 1.38% - -
Enterprise Value (EV) 1 14,099 16,505 15,953 12,014 29,825 29,836 29,949 29,948
Change - 17.07% -3.35% -24.69% 148.24% 0.04% 0.38% -0%
P/E ratio 12.1x 11.8x 21.3x 11.8x 16.8x 12x 10.7x 9.34x
PBR 1.9x 1.77x 1.57x 1.76x 1.77x 1.73x 1.63x 1.55x
PEG - -1.19x -0.4x 0x -0.7x 0.3x 0.9x 0.6x
Capitalization / Revenue 3.27x 2.82x 3x 3.11x 3.31x 3.02x 2.85x 2.66x
EV / Revenue 3.65x 4.28x 4.92x 3.11x 7.72x 6.96x 6.58x 6.15x
EV / EBITDA - - - - 25.9x 277x 259x -
EV / EBIT 10.1x 12.6x 13.5x 10.7x 26.9x 22.5x 20.9x 19x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 2.6 2.6 2.6 2.6 2.6 2.726 3.061 3.46
Rate of return 4.25% 4.83% 5.51% 4.43% 4.17% 4.31% 4.84% 5.47%
EPS 2 5.06 4.56 2.21 4.98 3.72 5.25 5.907 6.771
Distribution rate 51.4% 57% 118% 52.2% 69.9% 51.9% 51.8% 51.1%
Net sales 1 3,858 3,853 3,240 3,861 3,861 4,284 4,554 4,872
EBITDA 1 - - - - 1,150 107.7 115.4 -
EBIT 1 1,396 1,313 1,182 1,122 1,109 1,328 1,430 1,577
Net income 1 1,082 950 454 1,022 764 1,063 1,160 1,283
Net Debt 1 1,469 5,636 6,240 - 17,042 16,876 16,989 16,988
Reference price 2 61.18 53.86 47.15 58.66 62.40 63.22 63.22 63.22
Nbr of stocks (in thousands) 206,427 201,809 206,002 204,816 204,858 204,996 - -
Announcement Date 02/02/22 02/02/23 01/02/24 03/02/25 02/02/26 - - -
1CHF in Million2CHF
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
12.11x6.98x277.73x4.29% 16.7B
15.63x - - 5.16% 7.54B
14.01x - - 4.07% 6.73B
Average 13.92x 6.98x 277.73x 4.51% 10.32B
Weighted average by Cap. 13.38x 6.98x 277.73x 4.45%

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

  1. Stock Market
  2. Equities
  3. BAER Stock
  4. Valuation Julius Bär Gruppe AG