|
Real-time Estimate
Tradegate
15:42:19 02/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 92.07 EUR | -0.38% |
|
-0.99% | +33.30% |
| 09-02 | Mutares SE & Co. KGaA acquired Ameriterpenes, Llc from Symrise AG. | CI |
| 09-01 | Symrise steady and Givaudan in the red after analyst calls | DP |
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 | 12,641 | - | - |
| Change | - | -26.02% | -1.98% | 3.02% | -32.9% | 31.3% | - | - |
| Enterprise Value (EV) 1 | 20,551 | 16,441 | 16,093 | 16,184 | 11,247 | 14,382 | 13,947 | 13,561 |
| Change | - | -20% | -2.12% | 0.56% | -30.5% | 27.87% | -3.02% | -2.77% |
| P/E | 48.3x | 50.8x | 40.8x | 30x | 38.7x | 23.8x | 21.4x | 20.1x |
| PBR | 5.71x | 4.46x | 3.92x | 3.6x | 2.42x | 3.38x | 3.02x | 2.76x |
| PEG | - | -2x | 1.9x | 0.7x | -0.8x | 0x | 1.9x | 3.1x |
| Capitalization / Revenue | 5.02x | 3.08x | 2.94x | 2.87x | 1.95x | 2.52x | 2.4x | 2.28x |
| EV / Revenue | 5.37x | 3.56x | 3.4x | 3.24x | 2.28x | 2.86x | 2.65x | 2.45x |
| EV / EBITDA | 25.2x | 17.8x | 17.8x | 15.7x | 10.4x | 13.2x | 12x | 11.1x |
| EV / EBIT | 36.8x | 26.1x | 26.3x | 22.5x | 24.2x | 17.9x | 15.9x | 14.6x |
| EV / FCF | 59.2x | 150x | 35.8x | 24.8x | 20.1x | 25.4x | 22.4x | 20.1x |
| FCF Yield | 1.69% | 0.67% | 2.79% | 4.03% | 4.99% | 3.94% | 4.47% | 4.97% |
| Dividend per Share 2 | 1.02 | 1.05 | 1.1 | 1.204 | 1.25 | 1.306 | 1.399 | 1.48 |
| 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 | 3.889 | 4.318 | 4.597 |
| Distribution rate | 37.8% | 52.5% | 45.1% | 35.2% | 70.2% | 33.6% | 32.4% | 32.2% |
| Net sales 1 | 3,826 | 4,618 | 4,730 | 4,999 | 4,929 | 5,024 | 5,270 | 5,534 |
| EBITDA 1 | 814 | 922 | 903.5 | 1,033 | 1,081 | 1,093 | 1,162 | 1,225 |
| EBIT 1 | 559 | 630 | 611.2 | 717.8 | 465 | 804 | 876.1 | 931 |
| Net income 1 | 375 | 280 | 340.5 | 478.2 | 249.3 | 545.9 | 602.9 | 649.1 |
| Net Debt 1 | 1,347 | 2,233 | 2,166 | 1,836 | 1,620 | 1,741 | 1,306 | 920.3 |
| Reference price 2 | 130.30 | 101.65 | 99.64 | 102.65 | 68.88 | 92.42 | 92.42 | 92.42 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 23.7x | 2.86x | 13.13x | 1.41% | 14.65B | |
| 36.93x | 5.04x | 20.44x | 1.05% | 78.56B | |
| 25.68x | 3.04x | 15.79x | 2.03% | 37.48B | |
| 29.26x | 4.41x | 19.02x | 2.27% | 37.03B | |
| 14.68x | 1.41x | 8.72x | 2.16% | 25.83B | |
| 36.97x | 9.07x | 27.58x | 2.47% | 22.9B | |
| 11.08x | 3.02x | 5.95x | 2.46% | 23B | |
| 24.8x | 2.68x | 10.89x | 1.82% | 17.84B | |
| 13.59x | 2.73x | 6.16x | 1.19% | 15.99B | |
| 16.42x | 1.83x | 7.2x | 1.83% | 14.85B | |
| Average | 23.31x | 3.61x | 13.49x | 1.87% | 28.81B | |
| Weighted average by Cap. | 26.65x | 3.98x | 15.58x | 1.77% |
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
