Valuation Watches of Switzerland Group PLC

Equities

Market Closed - London S.E. Other stock markets 16:35:22 13/01/2026 GMT			5-day change	1st Jan Change
471.60 ^GBX	+0.04%		+1.20%	-0.51%

01-06	Trump Dreams Meet Market Reality
01-06	U.S. ambitions go down smoothly

Data adjusted to current consolidation scope

Fiscal Period: April	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,760	2,443	2,000	824.1	860.6	1,116	-	-
Change	-	38.81%	-18.12%	-58.8%	4.43%	29.68%	-	-
Enterprise Value (EV) ¹	1,804	2,796	2,394	1,282	1,409	1,634	1,604	1,526
Change	-	55.02%	-14.37%	-46.45%	9.91%	15.95%	-1.83%	-4.89%
P/E ratio	34.8x	24.2x	16.4x	13.9x	15.8x	12x	11.1x	10.1x
PBR	7.03x	6.73x	4.23x	1.56x	1.57x	1.76x	1.55x	1.35x
PEG	-	0.2x	0.8x	-0.3x	-1.87x	0.2x	1.32x	1x
Capitalization / Revenue	1.94x	1.97x	1.3x	0.54x	0.52x	0.63x	0.6x	0.56x
EV / Revenue	1.99x	2.26x	1.55x	0.83x	0.85x	0.93x	0.86x	0.77x
EV / EBITDA	17.1x	17.2x	11.9x	7.17x	5.55x	6.11x	5.91x	4.99x
EV / EBIT	19.8x	19.5x	14.5x	9.52x	9.41x	10.1x	9.24x	7.92x
EV / FCF	12.4x	22x	17.5x	11.5x	12.2x	33.7x	21.8x	16.1x
FCF Yield	8.08%	4.55%	5.72%	8.69%	8.21%	2.96%	4.59%	6.2%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.211	0.42	0.509	0.248	0.227	0.392	0.4249	0.4676
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	905.1	1,238	1,543	1,538	1,652	1,759	1,858	1,984
EBITDA ¹	105.4	162.2	201.4	178.9	253.9	267.6	271.6	305.9
EBIT ¹	90.94	143.7	165.1	134.7	149.7	162.1	173.5	192.7
Net income ¹	50.63	101	121.8	59.1	53.8	91.51	98.84	108.2
Net Debt ¹	43.9	353.3	394	458	548.5	517.8	487.9	409.4
Reference price ²	7.350	10.160	8.350	3.440	3.588	4.714	4.714	4.714
Nbr of stocks (in thousands)	239,456	240,456	239,570	239,570	239,869	236,768	-	-
Announcement Date	08/07/21	27/07/22	13/07/23	18/07/24	03/07/25	-	-	-

¹GBP in Million²GBP

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.($)
WATCHES OF SWITZERLAND GROUP PLC	12.03x	0.93x	6.11x	-.--%	1.5B
KALYAN JEWELLERS INDIA LIMITED	43.53x	1.57x	23.73x	0.51%	5.74B
SIGNET JEWELERS LIMITED	12.23x	0.39x	3.99x	1.51%	3.5B
SHANGHAI YUYUAN TOURIST MART (GROUP) CO., LTD.	28.7x	-	-	1.32%	2.95B
LOVISA HOLDINGS LIMITED	31.29x	4.01x	12.75x	2.97%	2.21B
LUK FOOK HOLDINGS (INTERNATIONAL) LIMITED	9.33x	0.56x	3.51x	5.34%	1.88B
VIVARA PARTICIPAÇÕES S.A.	10.31x	2.44x	8.28x	2.13%	1.35B
THANGAMAYIL JEWELLERY LIMITED	51.2x	1.69x	30.53x	0.37%	1.27B
Average	24.83x	1.66x	12.70x	1.77%	2.55B
Weighted average by Cap.	27.49x	1.55x	13.98x	1.57%