|
Real-time Estimate
Cboe Europe
16:37:09 30/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 176.60 CHF | +0.91% |
|
+3.68% | +4.55% |
| 10-27 | Swatch to NBA: Brands that have faced backlash in China | RE |
| 10-24 | France's luxury stores board up windows ahead of fresh protests | RE |
Company Valuation: Swatch Group
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 14,175 | 13,103 | 11,658 | 8,455 | 8,803 | 8,944 | - | - |
| Change | - | -7.56% | -11.03% | -27.47% | 4.11% | 1.6% | - | - |
| Enterprise Value (EV) 1 | 11,619 | 10,565 | 9,672 | 7,081 | 7,610 | 7,800 | 7,787 | 7,762 |
| Change | - | -9.07% | -8.45% | -26.78% | 7.46% | 2.5% | -0.17% | -0.31% |
| P/E | 18.9x | 16.9x | 13.6x | 44.1x | 3,365x | 37.9x | 24.5x | 18.8x |
| PBR | 1.24x | 1.13x | 0.97x | 0.7x | 0.75x | 0.78x | 0.78x | 0.76x |
| PEG | - | 3.16x | 1.78x | -0.6x | -34.1x | 0x | 0.4x | 0.6x |
| Capitalization / Revenue | 1.94x | 1.75x | 1.48x | 1.26x | 1.4x | 1.36x | 1.29x | 1.23x |
| EV / Revenue | 1.59x | 1.41x | 1.23x | 1.05x | 1.21x | 1.18x | 1.12x | 1.07x |
| EV / EBITDA | 7.96x | 6.75x | 6.12x | 9.84x | 13.6x | 10.3x | 8x | 6.77x |
| EV / EBIT | 11.4x | 9.12x | 8.12x | 23.3x | 56.4x | 22.9x | 14.2x | 11x |
| EV / FCF | 11.6x | 31.4x | -56.9x | -32.8x | 136x | 26.5x | 12.8x | 14.4x |
| FCF Yield | 8.63% | 3.19% | -1.76% | -3.05% | 0.74% | 3.78% | 7.8% | 6.97% |
| Dividend per Share 2 | 5.5 | 6 | 6.5 | 4.5 | 4.5 | 4.635 | 5.134 | 5.569 |
| Rate of return | 1.97% | 2.28% | 2.84% | 2.73% | 2.67% | 2.65% | 2.93% | 3.18% |
| EPS 2 | 14.77 | 15.56 | 16.75 | 3.74 | 0.05 | 4.623 | 7.143 | 9.31 |
| Distribution rate | 37.2% | 38.6% | 38.8% | 120% | 9,000% | 100% | 71.9% | 59.8% |
| Net sales 1 | 7,313 | 7,499 | 7,888 | 6,735 | 6,280 | 6,587 | 6,937 | 7,247 |
| EBITDA 1 | 1,459 | 1,565 | 1,581 | 720 | 558 | 757.7 | 973.9 | 1,147 |
| EBIT 1 | 1,021 | 1,158 | 1,191 | 304 | 135 | 340.5 | 547.6 | 706.7 |
| Net income 1 | 765 | 807 | 869 | 193 | 3 | 230.9 | 363.3 | 471 |
| Net Debt 1 | -2,556 | -2,538 | -1,986 | -1,374 | -1,193 | -1,143 | -1,157 | -1,181 |
| Reference price 2 | 279.00 | 263.00 | 228.60 | 165.00 | 168.25 | 175.00 | 175.00 | 175.00 |
| Nbr of stocks (in thousands) | 51,771 | 51,808 | 51,836 | 51,872 | 51,767 | 51,996 | - | - |
| Announcement Date | 25/01/22 | 24/01/23 | 23/01/24 | 30/01/25 | 30/01/26 | - | - | - |
1CHF in Million2CHF
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 37.85x | 1.18x | 10.3x | 2.65% | 10.82B | |
| 17.43x | 2.64x | 8.85x | 3.37% | 211B | |
| 29.16x | 7.17x | 15.92x | 1.46% | 148B | |
| 23.84x | 3.79x | 13.32x | 2.43% | 117B | |
| 61.3x | 4.44x | 40.64x | 0.42% | 41.43B | |
| 11.21x | 1.65x | 5.64x | 4.13% | 25.47B | |
| 21.57x | 2.85x | 14.5x | 0.97% | 23.86B | |
| 10x | 1.16x | 7.45x | 7.33% | 13.53B | |
| 18.04x | 3.42x | 8.54x | 3.24% | 12.79B | |
| Average | 25.60x | 3.15x | 13.91x | 2.89% | 67.15B | |
| Weighted average by Cap. | 24.67x | 4.02x | 13.70x | 2.53% |
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
- Stocks
- UHR Stock
- Valuation Swatch Group
Select your edition
All financial news and data tailored to specific country editions
