|
Market Closed -
Swiss Exchange
02:31:13 20/10/26 am AEDT
|
5-day change | 1st Jan Change | ||
| 86,800.00 CHF | -0.12% |
|
+6.77% | -25.43% |
| 08:14pm | European Midday Briefing : Shares Lower as French Stocks Slip After Riots | DJ |
| 08:01pm | Changes under way at Lindt & Sprüngli as it replaces CEO |  |
Company Valuation: Lindt
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 29,923 | 21,980 | 23,697 | 23,214 | 26,775 | 19,663 | - | - |
| Change | - | -26.54% | 7.81% | -2.04% | 15.34% | -26.56% | - | - |
| Enterprise Value (EV) 1 | 30,217 | 22,552 | 24,640 | 23,863 | 27,872 | 20,713 | 20,657 | 20,603 |
| Change | - | -25.37% | 9.26% | -3.15% | 16.8% | -25.68% | -0.27% | -0.26% |
| P/E | 60.5x | 39.8x | 35.7x | 34.5x | 37.1x | 27.4x | 25.6x | 23.8x |
| PBR | 5.6x | 5.09x | 5.63x | 4.79x | 5.44x | 3.96x | 3.78x | 3.6x |
| PEG | - | 2.2x | 1.8x | 25.55x | 4.5x | 29.06x | 3.61x | 3.14x |
| Capitalization / Revenue | 6.53x | 4.42x | 4.56x | 4.25x | 4.53x | 3.3x | 3.17x | 3.01x |
| EV / Revenue | 6.59x | 4.54x | 4.74x | 4.36x | 4.71x | 3.47x | 3.33x | 3.15x |
| EV / EBITDA | 32.8x | 22.2x | 22.5x | 20.2x | 21.9x | 16x | 15.1x | 14.2x |
| EV / EBIT | 46.9x | 30.3x | 30.3x | 27x | 28.7x | 21x | 19.7x | 18.5x |
| EV / FCF | 51.6x | 42.9x | 51.6x | 27.4x | 148x | 25.4x | 27.2x | 26.8x |
| FCF Yield | 1.94% | 2.33% | 1.94% | 3.65% | 0.67% | 3.94% | 3.68% | 3.73% |
| Dividend per Share 2 | 1,200 | 1,300 | 1,400 | 1,500 | 1,800 | 1,866 | 1,990 | 2,099 |
| Rate of return | 0.98% | 1.37% | 1.37% | 1.5% | 1.55% | 2.15% | 2.29% | 2.42% |
| EPS 2 | 2,019 | 2,387 | 2,859 | 2,898 | 3,137 | 3,166 | 3,391 | 3,648 |
| Distribution rate | 59.4% | 54.5% | 49% | 51.8% | 57.4% | 58.9% | 58.7% | 57.5% |
| Net sales 1 | 4,586 | 4,970 | 5,201 | 5,468 | 5,916 | 5,964 | 6,200 | 6,532 |
| EBITDA 1 | 921.5 | 1,018 | 1,094 | 1,182 | 1,271 | 1,293 | 1,365 | 1,452 |
| EBIT 1 | 644.9 | 744.6 | 813.1 | 884.2 | 971 | 985.2 | 1,046 | 1,116 |
| Net income 1 | 490.5 | 569.7 | 671.4 | 672.3 | 727.2 | 728.2 | 772 | 823.6 |
| Net Debt 1 | 294.7 | 571.3 | 943.3 | 649.4 | 1,096 | 1,051 | 994.1 | 940.8 |
| Reference price 2 | 122,200.00 | 95,000.00 | 102,000.00 | 100,000.00 | 116,400.00 | 86,900.00 | 86,900.00 | 86,900.00 |
| Nbr of stocks (in thousands) | 241 | 232 | 233 | 231 | 230 | 229.2 | - | - |
| Announcement Date | 8/3/22 | 7/3/23 | 5/3/24 | 4/3/25 | 10/3/26 | - | - | - |
1CHF in Million2CHF
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 27.44x | 3.47x | 16.01x | 2.15% | 23.87B | |
| 21.67x | 2.92x | 14.57x | 3.81% | 257B | |
| 19.88x | 2.54x | 15.12x | 3.22% | 81.57B | |
| 16.66x | 1.72x | 9.75x | 3.8% | 44.55B | |
| 15.28x | 0.54x | 9.78x | 2.52% | 39.81B | |
| 20.68x | 3.15x | 12.8x | 3.38% | 34.32B | |
| 36.14x | 3.12x | 18.19x | 1.03% | 31.92B | |
| 26.13x | 5.5x | 17.54x | 3.21% | 29.68B | |
| -8.35x | 1.83x | 9.13x | 6.77% | 28.08B | |
| Average | 19.50x | 2.76x | 13.65x | 3.32% | 63.46B | |
| Weighted average by Cap. | 20.33x | 2.73x | 13.98x | 3.5% |
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
- LISN Stock
- Valuation Lindt
Select your edition
All financial news and data tailored to specific country editions
