|
Real-time Estimate
Tradegate
20:22:13 02/11/2026 +04
|
5-day change | 1st Jan Change | ||
| 94.89 EUR | +2.01% |
|
-5.50% | +37.40% |
| 10-29 | Symrise AG : JP Morgan remains its Buy rating | ZD |
| 10-29 | Symrise AG : Bernstein remains Neutral | ZD |
Company Valuation: Symrise AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 19,204 | 14,208 | 13,927 | 14,348 | 9,627 | 12,723 | - | - |
| Change | - | -26.02% | -1.98% | 3.02% | -32.9% | 32.15% | - | - |
| Enterprise Value (EV) 1 | 20,551 | 16,441 | 16,093 | 16,184 | 11,247 | 14,460 | 14,012 | 13,704 |
| Change | - | -20% | -2.12% | 0.56% | -30.5% | 28.56% | -3.1% | -2.2% |
| P/E | 48.3x | 50.8x | 40.8x | 30x | 38.7x | 24.1x | 21.2x | 19.8x |
| PBR | 5.71x | 4.46x | 3.92x | 3.6x | 2.42x | 3.44x | 3.06x | 2.75x |
| PEG | - | -2x | 1.9x | 0.7x | -0.8x | 0x | 1.6x | 2.84x |
| Capitalization / Revenue | 5.02x | 3.08x | 2.94x | 2.87x | 1.95x | 2.52x | 2.41x | 2.3x |
| EV / Revenue | 5.37x | 3.56x | 3.4x | 3.24x | 2.28x | 2.87x | 2.66x | 2.48x |
| EV / EBITDA | 25.2x | 17.8x | 17.8x | 15.7x | 10.4x | 13.1x | 12x | 11.1x |
| EV / EBIT | 36.8x | 26.1x | 26.3x | 22.5x | 24.2x | 18x | 15.9x | 14.5x |
| EV / FCF | 59.2x | 150x | 35.8x | 24.8x | 20.1x | 24x | 23.1x | 21.2x |
| FCF Yield | 1.69% | 0.67% | 2.79% | 4.03% | 4.99% | 4.16% | 4.32% | 4.72% |
| Dividend per Share 2 | 1.02 | 1.05 | 1.1 | 1.204 | 1.25 | 1.309 | 1.409 | 1.488 |
| Rate of return | 0.78% | 1.03% | 1.1% | 1.17% | 1.81% | 1.41% | 1.51% | 1.6% |
| EPS 2 | 2.7 | 2 | 2.44 | 3.42 | 1.78 | 3.863 | 4.386 | 4.692 |
| Distribution rate | 37.8% | 52.5% | 45.1% | 35.2% | 70.2% | 33.9% | 32.1% | 31.7% |
| Net sales 1 | 3,826 | 4,618 | 4,730 | 4,999 | 4,929 | 5,040 | 5,275 | 5,532 |
| EBITDA 1 | 814 | 922 | 903.5 | 1,033 | 1,081 | 1,100 | 1,167 | 1,234 |
| EBIT 1 | 559 | 630 | 611.2 | 717.8 | 465 | 802.3 | 883.3 | 943.2 |
| Net income 1 | 375 | 280 | 340.5 | 478.2 | 249.3 | 540.5 | 605.3 | 648.4 |
| Net Debt 1 | 1,347 | 2,233 | 2,166 | 1,836 | 1,620 | 1,737 | 1,289 | 980.7 |
| Reference price 2 | 130.30 | 101.65 | 99.64 | 102.65 | 68.88 | 93.02 | 93.02 | 93.02 |
| Nbr of stocks (in thousands) | 147,381 | 139,772 | 139,772 | 139,772 | 139,772 | 136,778 | - | - |
| Announcement Date | 01/03/22 | 08/03/23 | 06/03/24 | 27/03/25 | 04/03/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.08x | 2.87x | 13.15x | 1.41% | 14.21B | |
| 40.09x | 5.41x | 21.97x | 0.96% | 84.98B | |
| 34.4x | 5.19x | 22.18x | 1.86% | 44.52B | |
| 24.33x | 2.88x | 15.07x | 2.15% | 34.88B | |
| 15.57x | 1.61x | 9.03x | 2.67% | 34.16B | |
| 39.22x | 7.05x | 18.7x | 1.58% | 32.15B | |
| 14.93x | 1.42x | 8.79x | 2.14% | 26.59B | |
| 39.32x | 9.52x | 29.22x | 2.26% | 23.93B | |
| 26.29x | 2.83x | 11.52x | 1.71% | 18.91B | |
| 7.39x | 2.14x | 4.25x | 3.53% | 15.61B | |
| Average | 26.56x | 4.09x | 15.39x | 2.03% | 32.99B | |
| Weighted average by Cap. | 29.92x | 4.44x | 17.26x | 1.82% |
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
- SY1 Stock
- Valuation Symrise AG
Select your edition
All financial news and data tailored to specific country editions
