|
Market Closed -
OTC Markets
03:59:58 25/09/2026 HKT
|
5-day change | 1st Jan Change | ||
| 10.85 USD | +0.09% |
|
+1.59% | +2.75% |
| 09-22 | RBC Reduces Swatch Group's PT with Sector Perform Rating | MT |
| 09-22 | Swiss stocks - Factors to watch on September 22 | 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 | 9,307 | - | - |
| Change | - | -7.56% | -11.03% | -27.47% | 4.11% | 5.73% | - | - |
| Enterprise Value (EV) 1 | 11,619 | 10,565 | 9,672 | 7,081 | 7,610 | 8,171 | 8,148 | 8,136 |
| Change | - | -9.07% | -8.45% | -26.78% | 7.46% | 7.37% | -0.28% | -0.15% |
| P/E | 18.9x | 16.9x | 13.6x | 44.1x | 3,365x | 39x | 25.2x | 19.4x |
| PBR | 1.24x | 1.13x | 0.97x | 0.7x | 0.75x | 0.8x | 0.8x | 0.79x |
| PEG | - | 3.16x | 1.78x | -0.6x | -34.1x | 0x | 0.5x | 0.7x |
| Capitalization / Revenue | 1.94x | 1.75x | 1.48x | 1.26x | 1.4x | 1.42x | 1.34x | 1.29x |
| EV / Revenue | 1.59x | 1.41x | 1.23x | 1.05x | 1.21x | 1.24x | 1.18x | 1.12x |
| EV / EBITDA | 7.96x | 6.75x | 6.12x | 9.84x | 13.6x | 10.8x | 8.37x | 7.12x |
| EV / EBIT | 11.4x | 9.12x | 8.12x | 23.3x | 56.4x | 24x | 14.8x | 11.5x |
| EV / FCF | 11.6x | 31.4x | -56.9x | -32.8x | 136x | 30.7x | 10.9x | 11.6x |
| FCF Yield | 8.63% | 3.19% | -1.76% | -3.05% | 0.74% | 3.26% | 9.15% | 8.59% |
| Dividend per Share 2 | 5.5 | 6 | 6.5 | 4.5 | 4.5 | 4.626 | 5.153 | 5.614 |
| Rate of return | 1.97% | 2.28% | 2.84% | 2.73% | 2.67% | 2.57% | 2.87% | 3.12% |
| EPS 2 | 14.77 | 15.56 | 16.75 | 3.74 | 0.05 | 4.604 | 7.14 | 9.248 |
| Distribution rate | 37.2% | 38.6% | 38.8% | 120% | 9,000% | 100% | 72.2% | 60.7% |
| Net sales 1 | 7,313 | 7,499 | 7,888 | 6,735 | 6,280 | 6,572 | 6,933 | 7,241 |
| EBITDA 1 | 1,459 | 1,565 | 1,581 | 720 | 558 | 754.9 | 973 | 1,143 |
| EBIT 1 | 1,021 | 1,158 | 1,191 | 304 | 135 | 339.9 | 550 | 707.1 |
| Net income 1 | 765 | 807 | 869 | 193 | 3 | 230.6 | 363.9 | 463.6 |
| Net Debt 1 | -2,556 | -2,538 | -1,986 | -1,374 | -1,193 | -1,137 | -1,160 | -1,172 |
| Reference price 2 | 279.00 | 263.00 | 228.60 | 165.00 | 168.25 | 179.75 | 179.75 | 179.75 |
| Nbr of stocks (in thousands) | 51,771 | 51,808 | 51,836 | 51,872 | 51,767 | 51,996 | - | - |
| Announcement Date | 25/1/22 | 24/1/23 | 23/1/24 | 30/1/25 | 30/1/26 | - | - | - |
1CHF in Million2CHF
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 37.8x | 1.24x | 10.82x | 2.56% | 11.28B | |
| 22.68x | 2.16x | 12.57x | 1.32% | 5.07B | |
| 16.22x | 1.35x | 9.75x | 2.24% | 3.61B | |
| 62.82x | - | - | - | 768M | |
| 17.18x | - | - | - | 543M | |
| 41.15x | - | - | 0.44% | 546M | |
| -42.07x | 0.47x | 7.68x | - | 349M | |
| Average | 22.26x | 1.31x | 10.21x | 1.64% | 3.17B | |
| Weighted average by Cap. | 30.01x | 1.48x | 11.01x | 2.14% |
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 Swatch Group
Select your edition
All financial news and data tailored to specific country editions
