Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Pb Multiple | 3.1x - 3.4x | 3.3x |
| Historical Pb Multiple | 2.6x - 4.5x | 3.2x |
| Fair Value | €73.22 - €80.93 | €77.08 |
| Upside | -25.7% - -17.8% | -21.7% |
| Benchmarks | - | Full Ticker |
| International Flavors & Fragrances Inc. | - | NYSE:IFF |
| Takasago International Corporation | - | OTCPK:TKIN.F |
| T. Hasegawa Co., Ltd. | - | OTCPK:HASG.F |
| Symrise AG | - | OTCPK:SYIE.F |
| Robertet SA | - | OTCPK:RBTE.F |
| Sensient Technologies Corporation | - | DB:SSF |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| IFF | TKIN.F | HASG.F | SYIE.F | RBTE.F | SSF | |||
| NYSE:IFF | OTCPK:TKIN.F | OTCPK:HASG.F | OTCPK:SYIE.F | OTCPK:RBTE.F | DB:SSF | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -11.8% | 31.4% | 11.8% | 10.4% | 11.2% | 8.7% | ||
| 3Y CAGR | -3.2% | 14.4% | 2.1% | 8.4% | 7.9% | 1.6% | ||
| Latest Twelve Months | 83.3% | 119.9% | 0.4% | 29.2% | 20.7% | 54.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -6.2% | 4.3% | 11.1% | 8.5% | 10.7% | 8.1% | ||
| Prior Fiscal Year | -22.3% | 1.4% | 10.3% | 7.2% | 10.3% | 6.4% | ||
| Latest Fiscal Year | 2.1% | 5.8% | 10.1% | 9.6% | 11.2% | 8.0% | ||
| Latest Twelve Months | -3.5% | 5.3% | 9.9% | 10.2% | 11.2% | 8.6% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -4.3% | 6.6% | 6.5% | 11.4% | 14.4% | 11.9% | ||
| Prior Fiscal Year | -15.9% | 2.2% | 5.9% | 9.5% | 16.9% | 9.1% | ||
| Latest Twelve Months | -2.7% | 8.7% | 5.7% | 13.6% | 17.7% | 12.2% | ||
| Next Fiscal Year | 7.7% | 10.4% | 6.3% | 12.8% | 15.9% | 13.4% | ||
| Two Fiscal Years Forward | 7.8% | 11.7% | 6.2% | 12.9% | 15.1% | 14.2% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.4x | 0.7x | 1.7x | 2.2x | 2.0x | 3.1x | ||
| Price / LTM EPS | -41.4x | 13.0x | 17.8x | 22.1x | 17.8x | 36.7x | ||
| Price / Book | 1.1x | 1.1x | 1.0x | 3.0x | 2.9x | 4.3x | ||
| Price / Fwd Book | 1.1x | 0.8x | 0.9x | 2.6x | 2.5x | 4.3x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 1.0x | 1.1x | 3.0x | |||||
| Historical P/B Ratio | 2.6x | 3.2x | 4.5x | |||||
| Selected P/B Multiple | 3.1x | 3.3x | 3.4x | |||||
| (x) Book Value | 1,157 | 1,157 | 1,157 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | IFF | TKIN.F | HASG.F | SYIE.F | RBTE.F | SSF | |
| Value of Common Equity | 16,290 | 122,339 | 113,448 | 11,133 | 1,555 | 4,855 | |
| (/) Shares Outstanding | 256.3 | 22.9 | 31.5 | 139.8 | 2.0 | 42.5 | |
| Implied Stock Price | 63.56 | 5,332.33 | 3,606.69 | 79.65 | 794.40 | 114.32 | |
| FX Conversion Rate to Trading Currency | 1.00 | 148.00 | 148.00 | 0.86 | 0.86 | 1.16 | |
| Implied Stock Price (Trading Cur) | 63.56 | 36.03 | 24.37 | 92.44 | 922.00 | 98.50 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 148.00 | 148.00 | 0.86 | 0.86 | 1.16 | |