|
Delayed
Deutsche Boerse AG
09:05:10 25/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 8.800 EUR | +0.57% |
|
-1.12% | -27.27% |
| 09-22 | Swiss Chocolatier Lindt Puts Dubai Flagship Plans on Ice Amid War Jitters | DJ |
| 09-22 | Swiss Chocolatier Lindt & Sprüngli Shelves Plan to Build Flagship Store in Dubai, UAE | 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 | 20,127 | - | - |
| Change | - | -26.54% | 7.81% | -2.04% | 15.34% | -24.83% | - | - |
| Enterprise Value (EV) 1 | 30,217 | 22,552 | 24,640 | 23,863 | 27,872 | 21,145 | 21,066 | 21,004 |
| Change | - | -25.37% | 9.26% | -3.15% | 16.8% | -24.14% | -0.37% | -0.3% |
| P/E | 60.5x | 39.8x | 35.7x | 34.5x | 37.1x | 27.8x | 25.9x | 24.1x |
| PBR | 5.6x | 5.09x | 5.63x | 4.79x | 5.44x | 4.06x | 3.89x | 3.71x |
| PEG | - | 2.2x | 1.8x | 25.55x | 4.5x | 11.48x | 3.61x | 3.28x |
| Capitalization / Revenue | 6.53x | 4.42x | 4.56x | 4.25x | 4.53x | 3.34x | 3.2x | 3.03x |
| EV / Revenue | 6.59x | 4.54x | 4.74x | 4.36x | 4.71x | 3.51x | 3.35x | 3.17x |
| EV / EBITDA | 32.8x | 22.2x | 22.5x | 20.2x | 21.9x | 16.1x | 15.1x | 14.2x |
| EV / EBIT | 46.9x | 30.3x | 30.3x | 27x | 28.7x | 21.2x | 19.7x | 18.4x |
| EV / FCF | 51.6x | 42.9x | 51.6x | 27.4x | 148x | 25.6x | 27.1x | 26x |
| FCF Yield | 1.94% | 2.33% | 1.94% | 3.65% | 0.67% | 3.91% | 3.69% | 3.85% |
| Dividend per Share 2 | 1,200 | 1,300 | 1,400 | 1,500 | 1,800 | 1,860 | 1,996 | 2,100 |
| Rate of return | 0.98% | 1.37% | 1.37% | 1.5% | 1.55% | 2.09% | 2.24% | 2.35% |
| EPS 2 | 2,019 | 2,387 | 2,859 | 2,898 | 3,137 | 3,213 | 3,443 | 3,696 |
| Distribution rate | 59.4% | 54.5% | 49% | 51.8% | 57.4% | 57.9% | 58% | 56.8% |
| Net sales 1 | 4,586 | 4,970 | 5,201 | 5,468 | 5,916 | 6,029 | 6,287 | 6,636 |
| EBITDA 1 | 921.5 | 1,018 | 1,094 | 1,182 | 1,271 | 1,310 | 1,392 | 1,483 |
| EBIT 1 | 644.9 | 744.6 | 813.1 | 884.2 | 971 | 999.4 | 1,070 | 1,144 |
| Net income 1 | 490.5 | 569.7 | 671.4 | 672.3 | 727.2 | 745.4 | 798.6 | 854.6 |
| Net Debt 1 | 294.7 | 571.3 | 943.3 | 649.4 | 1,096 | 1,017 | 938.8 | 876.2 |
| Reference price 2 | 122,200.00 | 95,000.00 | 102,000.00 | 100,000.00 | 116,400.00 | 89,200.00 | 89,200.00 | 89,200.00 |
| Nbr of stocks (in thousands) | 241 | 232 | 233 | 231 | 230 | 229.2 | - | - |
| Announcement Date | 3/8/22 A | 3/7/23 A | 3/5/24 A | 3/4/25 A | 3/10/26 A | - | - | - |
1CHF in Million2CHF
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 27.76x | 3.51x | 16.14x | 2.09% | 24.27B | |
| 32.35x | 0.7x | 10.51x | 2.62% | 7.41B | |
| 19.67x | 1.82x | 11.64x | 2.8% | 1.55B | |
| 12.57x | 0.88x | 6.65x | 2.86% | 1.3B | |
| 7.69x | - | - | 4.86% | 933M | |
| 10.94x | 0.57x | 5.47x | 4.88% | 339M | |
| Average | 18.50x | 1.49x | 10.08x | 3.35% | 5.97B | |
| Weighted average by Cap. | 27.13x | 2.71x | 14.29x | 2.35% |
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
- LSP1 Stock
- Valuation Lindt
Select your edition
All financial news and data tailored to specific country editions
