|
Market Closed -
Swiss Exchange
01:31:52 22/08/26 am AEST
|
5-day change | 1st Jan Change | ||
| 93,500.00 CHF | +0.54% |
|
-2.40% | -19.67% |
| 24/07 | Swiss stocks - Factors to watch on July 24 | RE |
| 23/07 | BofA Forecasts H2 Volume Inflection for Lindt & Sprüngli; Price Objective, Estimates Updated | MT |
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 | 21,270 | - | - |
| Change | - | -26.54% | 7.81% | -2.04% | 15.34% | -20.56% | - | - |
| Enterprise Value (EV) 1 | 30,217 | 22,552 | 24,640 | 23,863 | 27,872 | 22,275 | 22,188 | 22,116 |
| Change | - | -25.37% | 9.26% | -3.15% | 16.8% | -20.08% | -0.39% | -0.32% |
| P/E | 60.5x | 39.8x | 35.7x | 34.5x | 37.1x | 29.1x | 27.1x | 25.2x |
| PBR | 5.6x | 5.09x | 5.63x | 4.79x | 5.44x | 4.26x | 4.08x | 3.89x |
| PEG | - | 2.2x | 1.8x | 25.55x | 4.5x | 11.25x | 3.67x | 3.35x |
| Capitalization / Revenue | 6.53x | 4.42x | 4.56x | 4.25x | 4.53x | 3.53x | 3.39x | 3.21x |
| EV / Revenue | 6.59x | 4.54x | 4.74x | 4.36x | 4.71x | 3.69x | 3.53x | 3.33x |
| EV / EBITDA | 32.8x | 22.2x | 22.5x | 20.2x | 21.9x | 17x | 16x | 14.9x |
| EV / EBIT | 46.9x | 30.3x | 30.3x | 27x | 28.7x | 22.3x | 20.8x | 19.3x |
| EV / FCF | 51.6x | 42.9x | 51.6x | 27.4x | 148x | 27x | 28.5x | 27.3x |
| FCF Yield | 1.94% | 2.33% | 1.94% | 3.65% | 0.67% | 3.71% | 3.51% | 3.66% |
| Dividend per Share 2 | 1,200 | 1,300 | 1,400 | 1,500 | 1,800 | 1,866 | 2,002 | 2,114 |
| Rate of return | 0.98% | 1.37% | 1.37% | 1.5% | 1.55% | 2% | 2.14% | 2.26% |
| EPS 2 | 2,019 | 2,387 | 2,859 | 2,898 | 3,137 | 3,218 | 3,456 | 3,716 |
| Distribution rate | 59.4% | 54.5% | 49% | 51.8% | 57.4% | 58% | 57.9% | 56.9% |
| Net sales 1 | 4,586 | 4,970 | 5,201 | 5,468 | 5,916 | 6,031 | 6,282 | 6,636 |
| EBITDA 1 | 921.5 | 1,018 | 1,094 | 1,182 | 1,271 | 1,310 | 1,391 | 1,483 |
| EBIT 1 | 644.9 | 744.6 | 813.1 | 884.2 | 971 | 999.7 | 1,069 | 1,144 |
| Net income 1 | 490.5 | 569.7 | 671.4 | 672.3 | 727.2 | 746.4 | 798.5 | 856 |
| Net Debt 1 | 294.7 | 571.3 | 943.3 | 649.4 | 1,096 | 1,005 | 917.6 | 846.4 |
| Reference price 2 | 122,200.00 | 95,000.00 | 102,000.00 | 100,000.00 | 116,400.00 | 93,500.00 | 93,500.00 | 93,500.00 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 29.06x | 3.69x | 17x | 2% | 26.54B | |
| 31.41x | 0.71x | 10.58x | 2.58% | 7.78B | |
| 20.64x | 1.9x | 12.19x | 2.67% | 1.7B | |
| 13.35x | 0.88x | 6.46x | 2.67% | 1.37B | |
| 10.42x | - | - | 3.02% | 841M | |
| 11.94x | 0.65x | 5.76x | 4.32% | 387M | |
| Average | 19.47x | 1.57x | 10.40x | 2.88% | 6.44B | |
| Weighted average by Cap. | 28.03x | 2.86x | 14.96x | 2.21% |
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
