Valuation VAT Group AG

Equities

Market Closed - Swiss Exchange Other stock markets 16:31:30 06/03/2026 GMT			5-day change	1st Jan Change
508.80 ^CHF	-2.38%		-6.50%	+31.85%

03-04	Berenberg Ups VAT Group Price Target Amid Compelling Long-term Narrative	MT
03-03	Swiss Market Index Remains in Red; VAT Group Shares Down	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	13,628	7,580	12,637	10,277	11,568	15,247	-	-
Change	-	-44.38%	66.71%	-18.68%	12.56%	31.81%	-	-
Enterprise Value (EV) ¹	13,708	7,617	12,701	10,361	11,675	15,314	15,190	15,105
Change	-	-44.43%	66.74%	-18.42%	12.69%	31.17%	-0.81%	-0.56%
P/E ratio	62.8x	24.7x	66.5x	48.6x	54x	51.4x	38.6x	33.6x
PBR	21.5x	9.72x	16.7x	13.6x	14.6x	17.3x	14.4x	12.3x
PEG	-	0.6x	-1.7x	4.3x	47.66x	1.3x	1.2x	2.3x
Capitalization / Revenue	15.1x	6.62x	14.3x	10.9x	10.8x	12.1x	9.77x	8.91x
EV / Revenue	15.2x	6.65x	14.3x	11x	10.9x	12.1x	9.74x	8.83x
EV / EBITDA	44.5x	19x	46.9x	35.3x	36.3x	36.9x	28.1x	24.1x
EV / EBIT	51.7x	21.2x	55.6x	41.4x	42.8x	42.1x	31.1x	27.3x
EV / FCF	69.6x	33.4x	67.3x	56.6x	50.7x	61.5x	44.3x	37.7x
FCF Yield	1.44%	3%	1.49%	1.77%	1.97%	1.63%	2.26%	2.65%
Dividend per Share ²	5.5	6.25	6.25	6.25	7	7.769	9.011	10.22
Rate of return	1.21%	2.47%	1.48%	1.82%	1.81%	1.53%	1.77%	2.01%
EPS ²	7.24	10.23	6.34	7.06	7.14	9.907	13.19	15.14
Distribution rate	76%	61.1%	98.6%	88.5%	98%	78.4%	68.3%	67.5%
Net sales ¹	901.2	1,146	885.3	942.2	1,074	1,262	1,560	1,711
EBITDA ¹	307.9	400.4	270.9	293.7	321.6	415.2	541.4	627.2
EBIT ¹	264.9	359.4	228.6	250.2	272.8	364.1	488.6	554.1
Net income ¹	217.4	306.8	190.3	211.8	214.3	296.4	401.3	444.2
Net Debt ¹	79.7	36.8	63.2	83.7	107.3	66.8	-57.13	-141.8
Reference price ²	454.40	252.80	421.50	342.80	385.90	508.80	508.80	508.80
Nbr of stocks (in thousands)	29,992	29,986	29,982	29,980	29,976	29,967	-	-
Announcement Date	03/03/22	02/03/23	05/03/24	04/03/25	03/03/26	-	-	-

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.($)
VAT GROUP AG	51.36x	12.14x	36.89x	1.53%	19.59B
ZHEJIANG SANHUA INTELLIGENT CONTROLS CO.,LTD	45.9x	5.64x	30.11x	0.69%	27.67B
CRANE COMPANY	29.13x	3.95x	18.53x	0.53%	11.02B
WATTS WATER TECHNOLOGIES, INC.	26.28x	3.61x	16.37x	0.7%	10.21B
NEWAY VALVE (SUZHOU) CO., LTD.	27.62x	5.54x	20.63x	2.48%	6.13B
HELIOS TECHNOLOGIES, INC.	32.77x	2.78x	13.68x	0.55%	2.15B
SUFA TECHNOLOGY INDUSTRY CO., LTD., CNNC	38.97x	-	-	0.67%	1.41B
JIANGSU SHENTONG VALVE CO., LTD.	24.66x	3.74x	14.46x	1.14%	1.33B
KITZ CORPORATION	14.68x	-	-	2.39%	1.11B
Average	32.37x	5.34x	21.52x	1.19%	8.96B
Weighted average by Cap.	39.81x	6.65x	26.92x	1.04%