Loading...
OTCMDSFIY
Market cap27bUSD
Dec 20, Last price  
10.25USD
1D
1.69%
1Q
-20.85%
IPO
-5.14%
Name

DSM-Firmenich AG

Chart & Performance

D1W1MN
OTCM:DSFIY chart
P/E
P/S
0.25
EPS
Div Yield, %
21.40%
Shrs. gr., 5y
5.75%
Rev. gr., 5y
2.78%
Revenues
10.63b
+26.66%
8,858,000,0007,051,000,0007,722,000,0007,920,000,0008,632,000,0009,267,000,0007,998,000,0008,106,000,00011,444,000,0008,390,000,00010,627,000,000
Net income
-652m
L
252,000,000123,000,000174,000,000645,000,0001,761,000,0001,069,000,000675,000,000448,000,000872,000,000460,000,000-652,000,000
CFO
1.27b
+37.05%
998,000,000808,000,000696,000,0001,018,000,000996,000,0001,391,000,0001,385,000,0001,494,000,0001,427,000,000923,000,0001,265,000,000
Earnings
Feb 13, 2025

Profile

DSM-Firmenich AG, a science-based company, engages in beauty, health, and nutrition businesses in the Netherlands, Switzerland, rest of Europe, North America, Latin America, China, rest of Asia, and internationally. It operates through Perfumery & Beauty; Animal Nutrition & Health (ANH); Health, Nutrition & Care (HNC); and Food & Beverage segments. The Perfumery & Beauty offers perfumery and aroma ingredients. The Animal Nutrition & Health segment offers essential products, including vitamins, premixes, and carotenoids; performance solutions, such as enzymes, microbes, and eubiotics; precision services comprising support with data analysis to measure animal health and environmental footprint on farm level and feed safety; and methane reducing feed additive for ruminants. The Health, Nutrition & Care segment provides solutions for the early life nutrition, dietary supplement, pharmaceutical, medical nutrition, personal care and aroma, and biomedical materials markets. It offers vitamins, nutritional lipids, minerals, carotenoids, nutraceuticals, digestive enzymes, probiotics and prebiotics, active pharmaceutical ingredients, and sunscreen filters, as well as a range of biomedical solutions; premix, market-ready solutions, and personalized nutrition solutions; and regulatory affairs and formulation expertise, and customized solutions. The Food & Beverage segment provides ingredients and solutions for use in a range of food products, such as dairy; bakery, cereals, and bars; savory food; beverages and brewing; confectionery and fruit; plant-based meat and fish alternatives; and petfood. The company was founded in 1902 and is headquartered in Kaiseraugst, Switzerland.
IPO date
Apr 18, 2023
Employees
29,306
Domiciled in
CH
Incorporated in
CH

Valuation

Title
EUR in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
10,627,000
26.66%
8,390,000
-26.69%
11,444,000
41.18%
Cost of revenue
11,195,000
7,673,000
10,693,000
Unusual Expense (Income)
NOPBT
(568,000)
717,000
751,000
NOPBT Margin
8.55%
6.56%
Operating Taxes
(18,000)
124,000
115,000
Tax Rate
17.29%
15.31%
NOPAT
(550,000)
593,000
636,000
Net income
(652,000)
-241.74%
460,000
-47.25%
872,000
94.64%
Dividends
(582,000)
(345,000)
(266,000)
Dividend yield
2.71%
Proceeds from repurchase of equity
501,000
(160,000)
(165,000)
BB yield
-2.34%
Debt
Debt current
716,000
86,000
55,000
Long-term debt
4,529,000
2,978,000
3,197,000
Deferred revenue
70,000
25,000
Other long-term liabilities
746,000
601,000
1,198,000
Net debt
1,815,000
(254,000)
943,000
Cash flow
Cash from operating activities
1,265,000
923,000
1,427,000
CAPEX
(555,000)
(644,000)
(433,000)
Cash from investing activities
(795,000)
871,000
208,000
Cash from financing activities
(820,000)
(598,000)
(984,000)
FCF
(2,402,000)
(90,000)
1,062,000
Balance
Cash
2,563,000
2,880,000
2,050,000
Long term investments
867,000
438,000
259,000
Excess cash
2,898,650
2,898,500
1,736,800
Stockholders' equity
11,383,000
10,570,000
9,103,000
Invested Capital
25,817,350
11,492,500
11,908,200
ROIC
5.07%
5.47%
ROCE
4.76%
5.50%
EV
Common stock shares outstanding
233,200
173,300
173,056
Price
92.00
 
Market cap
21,454,400
 
EV
23,431,400
EBITDA
739,000
1,369,000
1,397,000
EV/EBITDA
31.71
Interest
166,000
70,000
214,000
Interest/NOPBT
9.76%
28.50%