|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3,001.00 CHF | -1.67% |
|
-3.66% | -4.61% |
| Feb. 17 | Swiss Market Index Remains in Green; DKSH Shares Jump | MT |
| Feb. 17 | Givaudan to Develop Natural Ingredients Center in France With CHF55 Million Investment | MT |
Company Valuation: Givaudan SA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 44,220 | 26,140 | 32,148 | 36,595 | 29,035 | 27,697 | - | - |
| Change | - | -40.89% | 22.98% | 13.83% | -20.66% | -4.61% | - | - |
| Enterprise Value (EV) 1 | 48,610 | 30,670 | 36,453 | 40,597 | 32,713 | 31,028 | 30,614 | 30,212 |
| Change | - | -36.91% | 18.86% | 11.37% | -19.42% | -5.15% | -1.33% | -1.32% |
| P/E ratio | 54.2x | 30.6x | 36.1x | 33.7x | 27.2x | 25x | 23.2x | 21.9x |
| PBR | 11.3x | 6.18x | 8.06x | 8x | 6.4x | 5.55x | 5.04x | 4.64x |
| PEG | - | 6.53x | 8.43x | 1.5x | -14.74x | 6.5x | 2.92x | 3.74x |
| Capitalization / Revenue | 6.62x | 3.67x | 4.65x | 4.94x | 3.89x | 3.64x | 3.48x | 3.32x |
| EV / Revenue | 7.27x | 4.31x | 5.27x | 5.48x | 4.38x | 4.08x | 3.85x | 3.63x |
| EV / EBITDA | 32.8x | 20.8x | 24.7x | 23x | 18.7x | 17.1x | 16.1x | 15.3x |
| EV / EBIT | 44.6x | 27.6x | 32.7x | 29.1x | 23.7x | 21.4x | 20x | 18.9x |
| EV / FCF | 47.1x | 47.6x | 33.2x | 30.5x | 27.1x | 26.4x | 25.1x | 24.8x |
| FCF Yield | 2.12% | 2.1% | 3.01% | 3.28% | 3.69% | 3.79% | 3.99% | 4.03% |
| Dividend per Share 2 | 66 | 67 | 68 | 68 | 70 | 73.88 | 75.89 | 78.62 |
| Rate of return | 1.38% | 2.36% | 1.95% | 1.71% | 2.23% | 2.46% | 2.53% | 2.62% |
| EPS 2 | 88.37 | 92.51 | 96.47 | 117.6 | 115.5 | 119.9 | 129.4 | 137 |
| Distribution rate | 74.7% | 72.4% | 70.5% | 57.8% | 60.6% | 61.6% | 58.6% | 57.4% |
| Net sales 1 | 6,684 | 7,117 | 6,915 | 7,412 | 7,472 | 7,604 | 7,951 | 8,333 |
| EBITDA 1 | 1,482 | 1,476 | 1,473 | 1,765 | 1,751 | 1,811 | 1,898 | 1,977 |
| EBIT 1 | 1,089 | 1,112 | 1,116 | 1,394 | 1,381 | 1,449 | 1,533 | 1,603 |
| Net income 1 | 821 | 856 | 893 | 1,090 | 1,071 | 1,119 | 1,201 | 1,277 |
| Net Debt 1 | 4,390 | 4,530 | 4,305 | 4,002 | 3,678 | 3,331 | 2,918 | 2,515 |
| Reference price 2 | 4,792.00 | 2,833.00 | 3,484.00 | 3,966.00 | 3,146.00 | 3,001.00 | 3,001.00 | 3,001.00 |
| Nbr of stocks (in thousands) | 9,228 | 9,227 | 9,227 | 9,227 | 9,229 | 9,229 | - | - |
| Announcement Date | 1/28/22 | 1/25/23 | 1/25/24 | 1/24/25 | 1/29/26 | - | - | - |
1CHF in Million2CHF
Estimates
P/E ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.45x | 4.14x | 17.39x | 2.42% | 36.48B | |
| 41.6x | 5.73x | 23.87x | 0.86% | 86.05B | |
| 23.04x | 2.6x | 14.03x | 2.33% | 31.99B | |
| 14.07x | 1.36x | 8.54x | 2.27% | 24.21B | |
| 33.45x | 5.15x | 15.27x | 0.84% | 20.68B | |
| 21.79x | 3.96x | 10.74x | 0.97% | 19.91B | |
| 30.72x | 7.12x | 22.83x | 2.88% | 18.95B | |
| 18.42x | 1.99x | 7.98x | 1.68% | 15.7B | |
| 435.34x | 6.06x | 101.4x | 0.12% | 13.79B | |
| 21.51x | 2.42x | 11.35x | 1.7% | 12.33B | |
| Average | 66.54x | 4.05x | 23.34x | 1.61% | 28.01B | |
| Weighted average by Cap. | 49.45x | 4.37x | 21.31x | 1.54% |
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
- GIVN Stock
- Valuation Givaudan SA
Select your edition
All financial news and data tailored to specific country editions
