Valuation Schindler Holding AG London S.E.

Stocks

Real-time Estimate Cboe Europe Other stock markets 12:47:21 28/07/26 am AEST			5-day change	1st Jan Change
255.50 ^CHF	+1.75%		-6.20%	-15.21%

22/07	Swiss Market Index Closes Higher; Julius Bär Gruppe Falls	MT
21/07	Schindler: Another weak revenue print offers an entry point for patient investors

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	26,320	18,244	21,880	26,739	30,948	26,299	-	-
Change	-	-30.68%	19.93%	22.21%	15.74%	-15.02%	-	-
Enterprise Value (EV) ¹	23,983	15,848	19,006	23,486	27,362	22,405	22,033	21,697
Change	-	-33.92%	19.92%	23.58%	16.5%	-18.12%	-1.66%	-1.52%
P/E	31.8x	29.5x	24.8x	28x	29.8x	24.1x	22.2x	21x
PBR	6.11x	4.15x	4.66x	5.37x	6x	5.64x	4.94x	4.52x
PEG	-	-1.1x	0.6x	2.85x	4.18x	3.74x	2.6x	3.66x
Capitalization / Revenue	2.34x	1.61x	1.9x	2.38x	2.83x	2.37x	2.26x	2.18x
EV / Revenue	2.13x	1.4x	1.65x	2.09x	2.5x	2.02x	1.9x	1.79x
EV / EBITDA	15.1x	11.4x	11.8x	14x	15.9x	12.5x	11.5x	10.7x
EV / EBIT	19.2x	15.1x	15.1x	17.5x	18.8x	15x	13.7x	12.7x
EV / FCF	20x	28x	16.2x	15.8x	19.8x	21.5x	18.1x	16.7x
FCF Yield	4.99%	3.58%	6.18%	6.34%	5.06%	4.66%	5.54%	5.99%
Dividend per Share ²	4	4	5	6	6.8	7.063	7.566	8.134
Rate of return	1.64%	2.4%	2.51%	2.42%	2.42%	2.91%	3.11%	3.35%
EPS ²	7.68	5.66	8.04	8.83	9.46	10.07	10.93	11.56
Distribution rate	52.1%	70.7%	62.2%	68%	71.9%	70.1%	69.2%	70.4%
Net sales ¹	11,236	11,346	11,494	11,236	10,947	11,118	11,621	12,089
EBITDA ¹	1,591	1,391	1,604	1,674	1,718	1,795	1,914	2,019
EBIT ¹	1,252	1,047	1,255	1,344	1,454	1,493	1,604	1,702
Net income ¹	828	610	866	950	1,015	1,079	1,154	1,236
Net Debt ¹	-2,337	-2,396	-2,874	-3,253	-3,586	-3,894	-4,266	-4,602
Reference price ²	244.40	166.80	199.50	247.50	281.50	243.00	243.00	243.00
Nbr of stocks (in thousands)	107,507	107,643	107,468	107,560	107,395	106,780	-	-
Announcement Date	16/2/22	22/2/23	14/2/24	12/2/25	11/2/26	-	-	-

¹CHF in Million²CHF

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
KONE OYJ	23.72x	2.07x	13.53x	3.88%	28.86B
OTIS WORLDWIDE CORPORATION	17.76x	2.25x	13.03x	2.42%	27.38B
DAIFUKU CO., LTD.	26.79x	2.89x	16.48x	1.32%	13.93B
SHANGHAI MECHANICAL & ELECTRICAL INDUSTRY CO.,LTD.	22.36x	-	-	-	2.38B
KARDEX HOLDING AG	29.63x	1.93x	18.75x	2.23%	2.23B
HYUNDAI ELEVATOR CO., LTD	13.55x	-	-	5.76%	1.72B
SAVARIA CORPORATION	22.37x	2.41x	11.56x	1.84%	1.59B
INTERROLL HOLDING AG	17.72x	1.58x	8.47x	2.55%	1.33B
Average	21.74x	2.19x	13.64x	2.86%	9.93B
Weighted average by Cap.	21.98x	2.28x	13.92x	2.83%