Valuation Cloetta AB

Stocks

Real-time Estimate Cboe Europe Other stock markets 12:24:52 13/07/2026 +03			5-day change	1st Jan Change
47.67 ^SEK	-2.48%		-3.37%	+19.23%

07-03	Haribo forced to share shelf space with rivals in Turkey	FW
07-02	Saab surged as Stockholm stocks hit another record, OMXS30 index rose 0.8%	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,562	5,987	5,229	7,209	11,599	14,013	-	-
Change	-	-20.82%	-12.67%	37.87%	60.9%	20.81%	-	-
Enterprise Value (EV) ¹	9,241	7,842	7,054	8,819	12,555	14,594	14,251	13,910
Change	-	-15.13%	-10.06%	25.03%	42.37%	16.24%	-2.35%	-2.4%
P/E	16x	21.7x	12x	15.1x	14.6x	17.6x	16.9x	15.6x
PBR	1.67x	1.19x	1.02x	1.33x	2.03x	2.31x	2.17x	2.02x
PEG	-	-0.5x	0.2x	1.65x	0.2x	∞x	3.92x	1.97x
Capitalization / Revenue	1.25x	0.87x	0.63x	0.84x	1.36x	1.6x	1.54x	1.48x
EV / Revenue	1.53x	1.14x	0.85x	1.02x	1.47x	1.66x	1.56x	1.47x
EV / EBITDA	11.1x	8.21x	6.41x	7.39x	9.7x	10.5x	9.75x	9.03x
EV / EBIT	16.2x	11.3x	8.83x	9.69x	12.2x	13x	12x	11.1x
EV / FCF	13.9x	25.7x	14.2x	13.1x	13.6x	21.2x	18.5x	17.7x
FCF Yield	7.19%	3.89%	7.03%	7.64%	7.36%	4.72%	5.42%	5.64%
Dividend per Share ²	1	1	1	1	1.4	1.5	1.55	1.6
Rate of return	3.82%	4.79%	5.46%	3.97%	3.46%	3.07%	3.17%	3.27%
EPS ²	1.64	0.96	1.53	1.67	2.78	2.78	2.9	3.13
Distribution rate	61%	104%	65.4%	59.9%	50.4%	54%	53.4%	51.1%
Net sales ¹	6,046	6,869	8,301	8,613	8,525	8,777	9,128	9,493
EBITDA ¹	832	955	1,100	1,194	1,295	1,395	1,462	1,541
EBIT ¹	571	691	799	910	1,033	1,120	1,183	1,257
Net income ¹	472	275	437	477	791	801.2	837.7	904.4
Net Debt ¹	1,679	1,855	1,825	1,610	956	581.1	238.1	-103.5
Reference price ²	26.20	20.86	18.32	25.20	40.46	48.88	48.88	48.88
Nbr of stocks (in thousands)	288,619	287,029	285,406	286,065	286,683	286,683	-	-
Announcement Date	1/28/22 A	1/27/23 A	1/26/24 A	1/29/25 A	2/4/26 A	-	-	-

¹SEK in Million²SEK

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.($)
CLOETTA AB	17.58x	1.66x	10.46x	3.07%	1.45B
LINDT	29.5x	3.7x	17.14x	1.96%	26.76B
BARRY CALLEBAUT AG	30.68x	0.68x	10.29x	2.67%	7.48B
MORINAGA&CO., LTD.	13.59x	0.88x	6.45x	2.6%	1.38B
GUAN CHONG	9.75x	-	-	3.23%	781M
DELFI LIMITED	13.09x	0.74x	6.41x	4.22%	426M
Average	19.03x	1.53x	10.15x	2.96%	6.38B
Weighted average by Cap.	28.12x	2.88x	15.00x	2.21%