First Time Loading...

Symrise AG
XETRA:SY1

Watchlist Manager
Symrise AG Logo
Symrise AG
XETRA:SY1
Watchlist
Price: 102.25 EUR 0.29% Market Closed
Updated: May 14, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Balance Sheet

7.8B
-0.3%
Assets
Growth Rates:
1 Year
+1%
3 Years
+32%
5 Years
+59%
7 Years
+65%
10 Years
+255%
4.2B
-3%
Liabilities
Growth Rates:
1 Year
0%
3 Years
+16%
5 Years
+39%
7 Years
+37%
10 Years
+235%
3.6B
+3%
Equity
Growth Rates:
1 Year
+2%
3 Years
+58%
5 Years
+92%
7 Years
+117%
10 Years
+282%

Balance Sheet Decomposition
Symrise AG

7.8B
Assets
4.2B
Liabilities
7.8B
Assets
4.2B
Liabilities
Current Assets 2.7B
Cash & Short-Term Investments 393m
Receivables 922m
Other Current Assets 1.4B
Non-Current Assets 5.1B
Long-Term Investments 582.4m
PP&E 1.7B
Intangibles 2.8B
Other Non-Current Assets 119.6m
Current Liabilities 936.6m
Accounts Payable 489.3m
Other Current Liabilities 447.3m
Non-Current Liabilities 3.3B
Long-Term Debt 2.5B
Other Non-Current Liabilities 782m

Balance Sheet
Symrise AG

Rotate your device to view
Balance Sheet
Currency: EUR
Dec-2014 Dec-2015 Dec-2016 Dec-2017 Dec-2018 Dec-2019 Dec-2020 Dec-2021 Dec-2022 Dec-2023
Assets
Cash & Cash Equivalents
199
278
302
230
280
446
725
454
315
393
Cash
188
187
194
215
272
419
499
411
278
355
Cash Equivalents
11
91
108
15
7
27
226
43
37
38
Short-Term Investments
6
9
29
24
8
12
15
0
0
0
Total Receivables
474
523
552
583
622
670
617
849
988
1 011
Accounts Receivables
421
462
528
557
596
648
601
749
885
899
Other Receivables
53
61
24
26
26
22
16
101
104
112
Inventory
485
531
680
752
845
892
863
990
1 328
1 256
Other Current Assets
4
36
72
78
81
79
80
39
53
42
Total Current Assets
1 195
1 377
1 635
1 666
1 835
2 099
2 300
2 332
2 684
2 702
PP&E Net
640
690
857
902
1 036
1 245
1 205
1 324
1 566
1 669
PP&E Gross
640
690
857
902
1 036
1 245
1 205
1 324
1 566
1 669
Accumulated Depreciation
661
706
793
831
917
1 028
1 099
1 225
1 399
1 528
Intangible Assets
943
881
891
783
706
953
812
905
998
890
Goodwill
1 091
1 124
1 222
1 183
1 206
1 435
1 382
1 602
1 902
1 883
Note Receivable
0
1
0
0
0
0
0
0
0
0
Long-Term Investments
21
14
26
8
23
103
97
115
521
582
Other Long-Term Assets
108
95
122
134
114
119
144
395
112
120
Other Assets
1 091
1 124
1 222
1 183
1 206
1 435
1 382
1 602
1 902
1 883
Total Assets
4 000
N/A
4 184
+5%
4 753
+14%
4 675
-2%
4 920
+5%
5 953
+21%
5 940
0%
6 673
+12%
7 783
+17%
7 846
+1%
Liabilities
Accounts Payable
214
235
254
276
316
332
334
413
530
489
Accrued Liabilities
72
97
123
122
130
142
147
6
14
14
Short-Term Debt
0
0
0
0
0
0
0
0
0
0
Current Portion of Long-Term Debt
112
28
527
82
616
519
25
369
40
49
Other Current Liabilities
162
142
123
123
157
154
151
357
388
384
Total Current Liabilities
560
501
1 028
603
1 218
1 146
657
1 145
971
937
Long-Term Debt
1 245
1 379
1 213
1 538
1 036
1 538
2 041
1 425
2 493
2 496
Deferred Income Tax
241
228
204
196
172
167
154
191
213
192
Minority Interest
18
20
60
57
52
57
60
64
59
55
Other Liabilities
523
487
576
568
550
644
726
659
495
535
Total Liabilities
2 586
N/A
2 616
+1%
3 081
+18%
2 962
-4%
3 028
+2%
3 553
+17%
3 638
+2%
3 485
-4%
4 232
+21%
4 214
0%
Equity
Common Stock
130
130
130
130
130
135
135
140
140
140
Retained Earnings
112
1 638
1 786
1 976
2 113
878
1 052
1 328
1 391
1 583
Additional Paid In Capital
1 376
0
0
0
0
1 798
1 798
2 181
2 181
2 181
Unrealized Security Profit/Loss
0
0
0
0
0
0
0
0
0
0
Other Equity
207
199
244
393
351
411
683
461
160
272
Total Equity
1 414
N/A
1 568
+11%
1 672
+7%
1 713
+2%
1 892
+10%
2 400
+27%
2 302
-4%
3 188
+39%
3 551
+11%
3 631
+2%
Total Liabilities & Equity
4 000
N/A
4 184
+5%
4 753
+14%
4 675
-2%
4 920
+5%
5 953
+21%
5 940
0%
6 673
+12%
7 783
+17%
7 846
+1%
Shares Outstanding
Common Shares Outstanding
130
130
130
130
130
135
135
140
140
140

See Also

Summary
SY1 intrinsic value, competitors valuation, and company profile.
DCF Valuation
SY1 stock valuation using Discount Cash Flow valuation method.
Relative Valuation
SY1 stock valuation using valuation multiples.
Wall Street Estimates
SY1 price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
SY1 stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 137,000+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.