|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 153.50 CHF | -1.41% |
|
+3.51% | +4.14% |
| 05-19 | Amgen says CFO Peter Griffith to retire, names Dittrich as successor | RE |
| 04-23 | Saudi Aramco, Sulzer Sign Long-term Procurement Deal for Pumps, Aftermarket Services | MT |
Company Valuation: Sulzer AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 3,036 | 2,438 | 2,915 | 4,439 | 4,972 | 5,179 | - | - |
| Change | - | -19.69% | 19.56% | 52.28% | 12.02% | 4.15% | - | - |
| Enterprise Value (EV) 1 | 3,103 | 2,673 | 3,087 | 4,539 | 5,240 | 5,270 | 5,077 | 4,865 |
| Change | - | -13.86% | 15.51% | 47.03% | 15.43% | 0.59% | -3.66% | -4.18% |
| P/E ratio | 2.18x | 86.7x | 12.9x | 17.1x | 17.2x | 16x | 14.4x | 13.2x |
| PBR | 2.38x | 2.37x | 2.65x | 3.61x | 3.85x | 3.54x | 3.1x | 2.73x |
| PEG | - | -0.9x | 0x | 1.2x | 1.4x | 1.3x | 1.3x | 1.45x |
| Capitalization / Revenue | 0.96x | 0.77x | 0.89x | 1.26x | 1.4x | 1.44x | 1.38x | 1.33x |
| EV / Revenue | 0.98x | 0.84x | 0.94x | 1.29x | 1.47x | 1.46x | 1.36x | 1.25x |
| EV / EBITDA | 7.04x | 9.87x | 7.05x | 9.03x | 9.42x | 8.85x | 7.86x | 7.03x |
| EV / EBIT | 14x | 24x | 9.36x | 11.9x | 12.1x | 11x | 9.74x | 8.72x |
| EV / FCF | 13x | 54.2x | 10.4x | 19.6x | 25x | 15.5x | 14.9x | 12.5x |
| FCF Yield | 7.69% | 1.84% | 9.61% | 5.1% | 4% | 6.44% | 6.71% | 8% |
| Dividend per Share 2 | 3.5 | 3.5 | 3.75 | 4.25 | 4.75 | 5.199 | 5.64 | 6.094 |
| Rate of return | 3.9% | 4.86% | 4.37% | 3.24% | 3.22% | 3.39% | 3.67% | 3.97% |
| EPS 2 | 41.28 | 0.83 | 6.67 | 7.64 | 8.57 | 9.588 | 10.64 | 11.61 |
| Distribution rate | 8.48% | 422% | 56.2% | 55.6% | 55.4% | 54.2% | 53% | 52.5% |
| Net sales 1 | 3,155 | 3,180 | 3,282 | 3,531 | 3,555 | 3,604 | 3,747 | 3,898 |
| EBITDA 1 | 441 | 270.7 | 437.9 | 502.7 | 556.2 | 595.2 | 645.9 | 691.8 |
| EBIT 1 | 221.8 | 111.4 | 329.7 | 382.5 | 433.1 | 477.9 | 521.5 | 557.9 |
| Net income 1 | 1,417 | 28.6 | 229.1 | 261.9 | 292.8 | 323.8 | 362.4 | 394.9 |
| Net Debt 1 | 66.8 | 234.6 | 172.3 | 100.4 | 267.4 | 91.56 | -101.3 | -313.6 |
| Reference price 2 | 89.85 | 72.00 | 85.90 | 131.00 | 147.40 | 153.50 | 153.50 | 153.50 |
| Nbr of stocks (in thousands) | 33,788 | 33,862 | 33,934 | 33,883 | 33,733 | 33,738 | - | - |
| Announcement Date | 18/02/22 | 20/02/23 | 22/02/24 | 26/02/25 | 26/02/26 | - | - | - |
1CHF in Million2CHF
Estimates
P/E ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.01x | 1.46x | 8.85x | 3.39% | 6.52B | |
| 32.42x | 5.6x | 20.8x | 0.83% | 111B | |
| 44.39x | 7.66x | 28.66x | 1.38% | 44.53B | |
| 23.68x | 3.47x | 14.94x | 0.99% | 28.92B | |
| 19.27x | 1.58x | 11.69x | 2.51% | 27.32B | |
| 24.13x | 2.89x | 12.62x | 1.56% | 26.13B | |
| 25.81x | 4.19x | 14.99x | 1.54% | 25.71B | |
| 31.37x | 2.79x | 17.71x | 1.71% | 24.22B | |
| 25.12x | 3.26x | 15.53x | 1.8% | 23.6B | |
| 46.36x | 11.01x | 34.98x | 0.82% | 23.2B | |
| Average | 28.85x | 4.39x | 18.08x | 1.65% | 34.14B | |
| Weighted average by Cap. | 31.11x | 4.98x | 19.69x | 1.34% |
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
- SUN Stock
- Valuation Sulzer AG
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