|
Market Closed -
Swiss Exchange
19:30:30 30/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 8,420.00 CHF | +2.18% |
|
+0.24% | -27.35% |
| 10-27 | Food and household brands warn of more price hikes as Iran war costs bite | RE |
| 10-26 | Swiss stocks - Factors to watch on October 26 | RE |
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 | 19,569 | - | - |
| Change | - | -26.54% | 7.81% | -2.04% | 15.34% | -26.91% | - | - |
| Enterprise Value (EV) 1 | 30,217 | 22,552 | 24,640 | 23,863 | 27,872 | 20,590 | 20,524 | 20,475 |
| Change | - | -25.37% | 9.26% | -3.15% | 16.8% | -26.13% | -0.32% | -0.24% |
| P/E | 60.5x | 39.8x | 35.7x | 34.5x | 37.1x | 27.3x | 25.6x | 23.9x |
| PBR | 5.6x | 5.09x | 5.63x | 4.79x | 5.44x | 3.91x | 3.75x | 3.57x |
| PEG | - | 2.2x | 1.8x | 25.55x | 4.5x | 34.35x | 3.99x | 3.29x |
| Capitalization / Revenue | 6.53x | 4.42x | 4.56x | 4.25x | 4.53x | 3.3x | 3.18x | 3.03x |
| EV / Revenue | 6.59x | 4.54x | 4.74x | 4.36x | 4.71x | 3.47x | 3.34x | 3.17x |
| EV / EBITDA | 32.8x | 22.2x | 22.5x | 20.2x | 21.9x | 16x | 15.2x | 14.3x |
| EV / EBIT | 46.9x | 30.3x | 30.3x | 27x | 28.7x | 21x | 19.8x | 18.6x |
| EV / FCF | 51.6x | 42.9x | 51.6x | 27.4x | 148x | 25.2x | 27.2x | 27x |
| FCF Yield | 1.94% | 2.33% | 1.94% | 3.65% | 0.67% | 3.97% | 3.68% | 3.7% |
| Dividend per Share 2 | 1,200 | 1,300 | 1,400 | 1,500 | 1,800 | 1,860 | 1,973 | 2,080 |
| Rate of return | 0.98% | 1.37% | 1.37% | 1.5% | 1.55% | 2.16% | 2.29% | 2.41% |
| EPS 2 | 2,019 | 2,387 | 2,859 | 2,898 | 3,137 | 3,162 | 3,365 | 3,609 |
| Distribution rate | 59.4% | 54.5% | 49% | 51.8% | 57.4% | 58.8% | 58.7% | 57.6% |
| Net sales 1 | 4,586 | 4,970 | 5,201 | 5,468 | 5,916 | 5,938 | 6,146 | 6,466 |
| EBITDA 1 | 921.5 | 1,018 | 1,094 | 1,182 | 1,271 | 1,289 | 1,353 | 1,436 |
| EBIT 1 | 644.9 | 744.6 | 813.1 | 884.2 | 971 | 981.4 | 1,036 | 1,103 |
| Net income 1 | 490.5 | 569.7 | 671.4 | 672.3 | 727.2 | 726.8 | 764.5 | 814.3 |
| Net Debt 1 | 294.7 | 571.3 | 943.3 | 649.4 | 1,096 | 1,021 | 954.3 | 906 |
| Reference price 2 | 122,200.00 | 95,000.00 | 102,000.00 | 100,000.00 | 116,400.00 | 86,200.00 | 86,200.00 | 86,200.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 22.13x | 2.98x | 14.67x | 3.71% | 264B | |
| 19.78x | 2.56x | 15.2x | 3.15% | 82.2B | |
| 17.61x | 1.81x | 10.32x | 3.57% | 47.06B | |
| 14.23x | 0.51x | 9.17x | 2.72% | 37.07B | |
| 19.19x | 3.04x | 12.2x | 3.47% | 33.28B | |
| 35.04x | 3.03x | 17.67x | 1.06% | 31.02B | |
| 27.06x | 5.75x | 18.99x | 2.96% | 30B | |
| -8.58x | 1.86x | 9.3x | 6.59% | 28.86B | |
| Average | 18.31x | 2.69x | 13.44x | 3.4% | 69.24B | |
| Weighted average by Cap. | 20.08x | 2.75x | 13.99x | 3.49% |
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
- LISP Stock
- Valuation Lindt
Select your edition
All financial news and data tailored to specific country editions
