Valuation Gurit Holding AG

Equities

End-of-day quote Swiss Exchange Other stock markets 2025-01-22			5-day change	1st Jan Change
14.40 ^CHF	+0.98%		+10.60%	-5.26%

Jan. 08	Gurit Lands Exclusive Office Surface Foam Supply Deal in US	MT
Jan. 08	Gurit and Genesis Products Announce New Supply Contract for Office Interiors in North America	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	641.7	1,065	668.1	420.9	381.6	67.34	67.34	-
Change	-	65.96%	-37.26%	-37%	-9.35%	-82.35%	0%	-
Enterprise Value (EV) ¹	694.6	1,085	706.4	504.9	441.5	131.6	122.7	120
Change	-	56.17%	-34.88%	-28.52%	-12.57%	-70.19%	-6.75%	-2.21%
P/E ratio	19.6x	24.7x	64.1x	45.5x	51.3x	-20.5x	8.8x	7.3x
PBR	4.25x	6.68x	3.78x	3.73x	4.91x	0.86x	0.76x	0.67x
PEG	-	0.8x	-0.8x	-2.5x	-2.6x	0x	-0x	0.4x
Capitalization / Revenue	1.11x	1.84x	1.43x	0.84x	0.83x	0.15x	0.16x	0.16x
EV / Revenue	1.21x	1.87x	1.51x	1.01x	0.96x	0.3x	0.3x	0.28x
EV / EBITDA	9.65x	14.1x	15.3x	13.4x	12.6x	4.11x	3.95x	3.64x
EV / EBIT	13.4x	16.8x	21.4x	22.6x	21.4x	12.4x	6.92x	6.18x
EV / FCF	18.8x	24.2x	-241x	615x	16x	10.6x	7.18x	6.15x
FCF Yield	5.32%	4.13%	-0.42%	0.16%	6.24%	9.42%	13.9%	16.3%
Dividend per Share ²	2.5	3	0.7	-	0.35	0.15	0.05	0.325
Rate of return	1.67%	1.21%	0.45%	-	0.43%	1.04%	0.35%	2.26%
EPS ²	7.606	10.03	2.429	1.98	1.59	-0.7033	1.636	1.973
Distribution rate	32.9%	29.9%	28.8%	-	22%	-21.3%	3.06%	16.5%
Net sales ¹	576.4	578.8	467.9	499.5	459.9	435	414.1	423.3
EBITDA ¹	72	76.9	46.21	37.62	35.14	32.04	31.08	32.97
EBIT ¹	51.94	64.62	33	22.33	20.6	10.6	17.74	19.42
Net income ¹	35.57	46.91	11.36	9.248	7.456	-3.301	8.141	9.234
Net Debt ¹	52.94	19.9	38.3	84	59.9	64.25	55.37	52.66
Reference price ²	149.40	248.00	155.60	90.00	81.60	14.40	14.40	14.40
Nbr of stocks (in thousands)	4,295	4,294	4,294	4,677	4,676	4,676	4,676	-
Announcement Date	2/27/20	3/2/21	3/1/22	3/2/23	3/4/24	-	-	-

¹CHF in Million²CHF

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield	Capi. ($)
GURIT HOLDING AG	-20.47x	0.3x	4.11x	+1.04%	74.2M
ECOLAB INC.	32.38x	4.75x	20.85x	+0.95%	68.42B
SIKA AG	29.57x	3.51x	18.28x	+1.55%	40.38B
GIVAUDAN SA	32.72x	5.46x	22.81x	+1.87%	40.11B
FUJIFILM HOLDINGS CORPORATION	15.94x	1.47x	9.39x	+1.79%	25.7B
EMS-CHEMIE HOLDING AG	33x	7x	24.68x	+2.66%	16.49B
SYMRISE AG	29.73x	3.14x	15.29x	+1.27%	14.43B
NITTO DENKO CORPORATION	14.69x	1.58x	6.33x	+2.05%	12.27B
SOCIEDAD QUÍMICA Y MINERA DE CHILE S.A.	-32.25x	3.07x	9.32x	+2.19%	10.99B
ALBEMARLE CORPORATION	-7.46x	2.41x	12.34x	+1.79%	10.61B
Average	12.78x	3.27x	14.34x	+1.71%	23.95B
Weighted average by Cap.	24.43x	4.02x	17.79x	+1.58%