Valuation Cloetta AB

Equities

Market Closed - Nasdaq Stockholm Other stock markets 20:00:00 13/02/2026 +03			5-day change	1st Jan Change
50.20 ^SEK	+0.48%		+3.76%	+24.07%

02-13	Ten Stocks Reach New 52-Week Highs on the Stockholm Stock Exchange Today	FW
02-11	11 Stocks Reach New 52-Week Highs on the Stockholm Stock Exchange So Far Today	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	7,077	7,562	5,987	5,229	7,209	14,391	14,391	-
Change	-	6.85%	-20.82%	-12.67%	37.87%	99.64%	0%	-
Enterprise Value (EV) ¹	9,160	9,241	7,842	7,054	8,819	15,649	15,028	14,752
Change	-	0.88%	-15.13%	-10.06%	25.03%	77.45%	-3.97%	-1.84%
P/E ratio	25x	16x	21.7x	12x	15.1x	14.6x	19.9x	19.5x
PBR	1.69x	1.67x	1.19x	1.02x	1.33x	2.53x	2.4x	2.28x
PEG	-	0.2x	-0.5x	0.2x	1.65x	0.2x	-16.18x	9.83x
Capitalization / Revenue	1.24x	1.25x	0.87x	0.63x	0.84x	1.36x	1.67x	1.64x
EV / Revenue	1.61x	1.53x	1.14x	0.85x	1.02x	1.82x	1.74x	1.68x
EV / EBITDA	11.6x	11.1x	8.21x	6.41x	7.39x	12.4x	10.9x	10.5x
EV / EBIT	17.8x	16.2x	11.3x	8.83x	9.69x	15.7x	13.6x	13.2x
EV / FCF	25x	13.9x	25.7x	14.2x	13.1x	25.4x	23.5x	20.9x
FCF Yield	4%	7.19%	3.89%	7.03%	7.64%	3.94%	4.25%	4.78%
Dividend per Share ²	0.75	1	1	1	1	1.3	1.5	1.55
Rate of return	3.06%	3.82%	4.79%	5.46%	3.97%	2.59%	2.99%	3.09%
EPS ²	0.98	1.64	0.96	1.53	1.67	2.78	2.52	2.57
Distribution rate	76.5%	61%	104%	65.4%	59.9%	51%	59.5%	60.3%
Net sales ¹	5,695	6,046	6,869	8,301	8,613	8,525	8,615	8,785
EBITDA ¹	792	832	955	1,100	1,194	1,295	1,384	1,401
EBIT ¹	515	571	691	799	910	1,033	1,105	1,117
Net income ¹	281	472	275	437	477	791	728.5	740.7
Net Debt ¹	2,083	1,679	1,855	1,825	1,610	1,258	636.8	361
Reference price ²	24.52	26.20	20.86	18.32	25.20	50.20	50.20	50.20
Nbr of stocks (in thousands)	288,619	288,619	287,029	285,406	286,065	286,683	286,683	-
Announcement Date	1/28/21 A	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	19.68x	1.82x	12.35x	2.59%	1.61B
LINDT	39.62x	4.89x	22.76x	1.3%	36.64B
BARRY CALLEBAUT AG	26.7x	0.81x	11.33x	2.1%	9.96B
MORINAGA&CO., LTD.	12.57x	0.93x	6.54x	2.36%	1.51B
GUAN CHONG	7.23x	-	-	2.94%	477M
DELFI LIMITED	16.39x	0.78x	7.44x	3.61%	457M
Average	20.37x	1.85x	12.08x	2.48%	8.44B
Weighted average by Cap.	35.13x	3.83x	19.53x	1.57%