XSWXUHR
Market cap9.26bUSD
Dec 20, Last price
161.55CHF
1D
0.84%
1Q
6.14%
Jan 2017
-48.99%
Name
Swatch Group AG
Chart & Performance
Profile
The Swatch Group AG designs, manufactures, and sells finished watches, jewelry, and watch movements and components worldwide. It operates through Watches & Jewelry and Electronic Systems segments. The Watches & Jewelry segment designs, produces, and commercializes watches and jewelry. The Electronic Systems segment is involved in the design, production, and commercialization of electronic components, as well as sports timing activities. It is also involved in the provision of assembly, research and development, administration, watch case polishing, logistics and distribution, and customer services; and hard material products, microelectronics, watch cases and crowns, miniature low-frequency quartz crystals, thin wires, miniature batteries, watch dials and bracelets, watch hands, sports timing technology and equipment, precision parts, and assembly electronic components. In addition, the company engages in retail, communication, real estate project and property management, finance, reinsurance, and art center businesses. It offers its watch and jewelry products primarily under the Breguet, Harry Winston, Blancpain, Glashütte Original, Jaquet Droz, Léon Hatot, Omega, Longines, Rado, Union Glashütte, Tissot, Balmain, Certina, Mido, Hamilton, Calvin Klein, Swatch, and Flik Flak brands. The Swatch Group AG was founded in 1983 and is headquartered in Biel/Bienne, Switzerland.
Valuation
Title CHF in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 7,888,000 5.19% | 7,499,000 2.54% | 7,313,000 30.71% | |||||||
Cost of revenue | 4,962,000 | 6,469,000 | 6,324,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 2,926,000 | 1,030,000 | 989,000 | |||||||
NOPBT Margin | 37.09% | 13.74% | 13.52% | |||||||
Operating Taxes | 262,000 | 273,000 | 237,000 | |||||||
Tax Rate | 8.95% | 26.50% | 23.96% | |||||||
NOPAT | 2,664,000 | 757,000 | 752,000 | |||||||
Net income | 869,000 7.68% | 807,000 5.49% | 765,000 -1,600.00% | |||||||
Dividends | (311,000) | (285,000) | (181,000) | |||||||
Dividend yield | 2.62% | 2.09% | 1.25% | |||||||
Proceeds from repurchase of equity | 1,000 | (1,000) | ||||||||
BB yield | -0.01% | 0.01% | ||||||||
Debt | ||||||||||
Debt current | 73,000 | 4,000 | 97,000 | |||||||
Long-term debt | 2,000 | 2,000 | 2,000 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 233,000 | 255,000 | 264,000 | |||||||
Net debt | (1,989,000) | (2,659,000) | (2,677,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 615,000 | 724,000 | 1,298,000 | |||||||
CAPEX | (730,000) | (399,000) | (303,000) | |||||||
Cash from investing activities | (768,000) | (114,000) | (727,000) | |||||||
Cash from financing activities | (327,000) | (300,000) | (234,000) | |||||||
FCF | 1,740,000 | 270,000 | 1,061,000 | |||||||
Balance | ||||||||||
Cash | 2,047,000 | 2,548,000 | 2,656,000 | |||||||
Long term investments | 17,000 | 117,000 | 120,000 | |||||||
Excess cash | 1,669,600 | 2,290,050 | 2,410,350 | |||||||
Stockholders' equity | 13,724,000 | 12,174,000 | 11,736,000 | |||||||
Invested Capital | 10,896,400 | 10,010,950 | 9,538,650 | |||||||
ROIC | 25.48% | 7.74% | 7.80% | |||||||
ROCE | 22.37% | 8.07% | 7.99% | |||||||
EV | ||||||||||
Common stock shares outstanding | 51,888 | 51,853 | 51,812 | |||||||
Price | 228.60 -13.08% | 263.00 -5.73% | 279.00 15.53% | |||||||
Market cap | 11,861,659 -13.02% | 13,637,270 -5.66% | 14,455,531 15.76% | |||||||
EV | 9,933,659 | 11,044,270 | 11,843,531 | |||||||
EBITDA | 3,316,000 | 1,437,000 | 1,427,000 | |||||||
EV/EBITDA | 3.00 | 7.69 | 8.30 | |||||||
Interest | 7,000 | 7,000 | 9,000 | |||||||
Interest/NOPBT | 0.24% | 0.68% | 0.91% |