|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 73.43 EUR | +0.45% |
|
+2.09% | +6.50% |
| 03-11 | SYMRISE AG : Berenberg is Neutral | ZD |
| 03-11 | Berenberg raises Symrise price target to 81.20 euros - 'Hold' | DP |
Company Valuation: Symrise AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 19,204 | 14,208 | 13,927 | 14,348 | 9,627 | 10,157 | - | - |
| Change | - | -26.02% | -1.98% | 3.02% | -32.9% | 5.5% | - | - |
| Enterprise Value (EV) 1 | 20,551 | 16,441 | 16,093 | 16,184 | 11,247 | 11,640 | 11,232 | 10,906 |
| Change | - | -20% | -2.12% | 0.56% | -30.5% | 3.49% | -3.5% | -2.9% |
| P/E ratio | 48.3x | 50.8x | 40.8x | 30x | 38.7x | 18.7x | 17x | 15.5x |
| PBR | 5.71x | 4.46x | 3.92x | 3.6x | 2.42x | 2.64x | 2.29x | 2.15x |
| PEG | - | -2x | 1.9x | 0.7x | -0.8x | 0x | 1.71x | 1.61x |
| Capitalization / Revenue | 5.02x | 3.08x | 2.94x | 2.87x | 1.95x | 2.03x | 1.93x | 1.83x |
| EV / Revenue | 5.37x | 3.56x | 3.4x | 3.24x | 2.28x | 2.33x | 2.14x | 1.97x |
| EV / EBITDA | 25.2x | 17.8x | 17.8x | 15.7x | 10.4x | 10.7x | 9.66x | 8.87x |
| EV / EBIT | 36.8x | 26.1x | 26.3x | 22.5x | 24.2x | 14.5x | 13x | 11.7x |
| EV / FCF | 59.2x | 150x | 35.8x | 24.8x | 20.1x | 19.4x | 18.5x | 16x |
| FCF Yield | 1.69% | 0.67% | 2.79% | 4.03% | 4.99% | 5.15% | 5.39% | 6.24% |
| Dividend per Share 2 | 1.02 | 1.05 | 1.1 | 1.204 | 1.25 | 1.333 | 1.41 | 1.489 |
| Rate of return | 0.78% | 1.03% | 1.1% | 1.17% | 1.81% | 1.82% | 1.93% | 2.04% |
| EPS 2 | 2.7 | 2 | 2.44 | 3.42 | 1.78 | 3.904 | 4.292 | 4.706 |
| Distribution rate | 37.8% | 52.5% | 45.1% | 35.2% | 70.2% | 34.1% | 32.9% | 31.6% |
| Net sales 1 | 3,826 | 4,618 | 4,730 | 4,999 | 4,929 | 4,999 | 5,258 | 5,546 |
| EBITDA 1 | 814 | 922 | 903.5 | 1,033 | 1,081 | 1,091 | 1,163 | 1,230 |
| EBIT 1 | 559 | 630 | 611.2 | 717.8 | 465 | 801.4 | 866.6 | 929.2 |
| Net income 1 | 375 | 280 | 340.5 | 478.2 | 249.3 | 545.8 | 598.1 | 645.7 |
| Net Debt 1 | 1,347 | 2,233 | 2,166 | 1,836 | 1,620 | 1,483 | 1,076 | 749.4 |
| Reference price 2 | 130.30 | 101.65 | 99.64 | 102.65 | 68.88 | 73.10 | 73.10 | 73.10 |
| Nbr of stocks (in thousands) | 147,381 | 139,772 | 139,772 | 139,772 | 139,772 | 138,944 | - | - |
| Announcement Date | 01/03/22 | 08/03/23 | 06/03/24 | 27/03/25 | 04/03/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.73x | 2.33x | 10.67x | 1.82% | 11.71B | |
| 33.43x | 4.87x | 19.32x | 1.05% | 77.79B | |
| 23.24x | 3.82x | 16.06x | 2.65% | 32.78B | |
| 18.76x | 2.34x | 11.95x | 2.8% | 28.05B | |
| 13.89x | 1.34x | 8.45x | 2.29% | 23.13B | |
| 15.12x | 3.6x | 8.61x | 2.24% | 21.61B | |
| 21.14x | 3.84x | 10.04x | 1% | 19.31B | |
| 30.94x | 7.17x | 23x | 2.86% | 18.79B | |
| 16.83x | 1.84x | 7.38x | 1.82% | 13.97B | |
| 409.1x | 5.75x | 96.21x | 0.12% | 12.57B | |
| Average | 60.12x | 3.69x | 21.17x | 1.86% | 25.97B | |
| Weighted average by Cap. | 42.82x | 3.90x | 18.52x | 1.81% |
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
- SY1 Stock
- Valuation Symrise 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