|
Real-time
Other stock markets
|
5-day change | 1st Jan Change | ||
| 13.25 USD | -0.60% |
|
+18.94% | +25.47% |
| 08-06 | Powered by Hermès, Paris reaches uncharted highs |  |
| 07-29 | Kepler Cheuvreux Upgrades Swatch Group to Buy, Boosts PT | MT |
Company Valuation: The Swatch Group AG
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 | 10,073 | - | - |
| Change | - | -7.56% | -11.03% | -27.47% | 4.11% | 14.43% | - | - |
| Enterprise Value (EV) 1 | 11,619 | 10,565 | 9,672 | 7,081 | 7,610 | 8,894 | 8,886 | 8,870 |
| Change | - | -9.07% | -8.45% | -26.78% | 7.46% | 16.87% | -0.09% | -0.18% |
| P/E | 18.9x | 16.9x | 13.6x | 44.1x | 3,365x | 40.1x | 25.6x | 19.8x |
| PBR | 1.24x | 1.13x | 0.97x | 0.7x | 0.75x | 0.87x | 0.86x | 0.85x |
| PEG | - | 3.16x | 1.78x | -0.6x | -34.1x | 0x | 0.4x | 0.7x |
| Capitalization / Revenue | 1.94x | 1.75x | 1.48x | 1.26x | 1.4x | 1.54x | 1.46x | 1.4x |
| EV / Revenue | 1.59x | 1.41x | 1.23x | 1.05x | 1.21x | 1.36x | 1.29x | 1.23x |
| EV / EBITDA | 7.96x | 6.75x | 6.12x | 9.84x | 13.6x | 11.8x | 9.03x | 7.74x |
| EV / EBIT | 11.4x | 9.12x | 8.12x | 23.3x | 56.4x | 25.8x | 15.8x | 12.5x |
| EV / FCF | 11.6x | 31.4x | -56.9x | -32.8x | 136x | 33.4x | 11.9x | 12.7x |
| FCF Yield | 8.63% | 3.19% | -1.76% | -3.05% | 0.74% | 2.99% | 8.39% | 7.88% |
| Dividend per Share 2 | 5.5 | 6 | 6.5 | 4.5 | 4.5 | 4.598 | 5.171 | 5.619 |
| Rate of return | 1.97% | 2.28% | 2.84% | 2.73% | 2.67% | 2.36% | 2.66% | 2.89% |
| EPS 2 | 14.77 | 15.56 | 16.75 | 3.74 | 0.05 | 4.85 | 7.62 | 9.834 |
| Distribution rate | 37.2% | 38.6% | 38.8% | 120% | 9,000% | 94.8% | 67.9% | 57.1% |
| Net sales 1 | 7,313 | 7,499 | 7,888 | 6,735 | 6,280 | 6,561 | 6,909 | 7,206 |
| EBITDA 1 | 1,459 | 1,565 | 1,581 | 720 | 558 | 753.9 | 983.6 | 1,146 |
| EBIT 1 | 1,021 | 1,158 | 1,191 | 304 | 135 | 344.8 | 561.7 | 712.2 |
| Net income 1 | 765 | 807 | 869 | 193 | 3 | 218.9 | 361.6 | 458.2 |
| Net Debt 1 | -2,556 | -2,538 | -1,986 | -1,374 | -1,193 | -1,179 | -1,187 | -1,203 |
| Reference price 2 | 279.00 | 263.00 | 228.60 | 165.00 | 168.25 | 194.70 | 194.70 | 194.70 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 40.14x | 1.36x | 11.8x | 2.36% | 12.45B | |
| 23.9x | 2.34x | 13.6x | 1.22% | 5.49B | |
| 21.29x | 1.6x | 11.3x | 1.92% | 3.95B | |
| 19.64x | - | - | - | 592M | |
| 54.49x | - | - | 0.32% | 495M | |
| -15.1x | 0.44x | 8.35x | - | 317M | |
| Average | 24.06x | 1.43x | 11.26x | 1.45% | 3.88B | |
| Weighted average by Cap. | 32.15x | 1.63x | 12.11x | 1.96% |
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
- SWGAY Stock
- Valuation The Swatch Group AG
Select your edition
All financial news and data tailored to specific country editions
