Valuation Schindler Holding AG London S.E.

Stocks

Real-time Estimate Cboe Europe Other stock markets 10:08:32 01/07/2026 +03			5-day change	1st Jan Change
267.40 ^CHF	+0.34%		+0.04%	-10.89%

06-18	Schindler's Board Boosts Share Repurchase Program	MT
06-02	Euro zone firms struggle to raise prices despite Iran war shock	RE

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	27,881	-	-
Change	-	-30.68%	19.93%	22.21%	15.74%	-9.91%	-	-
Enterprise Value (EV) ¹	23,983	15,848	19,006	23,486	27,362	23,700	23,278	22,863
Change	-	-33.92%	19.92%	23.58%	16.5%	-13.39%	-1.78%	-1.78%
P/E	31.8x	29.5x	24.8x	28x	29.8x	25.5x	23.4x	22.1x
PBR	6.11x	4.15x	4.66x	5.37x	6x	5.25x	4.84x	4.48x
PEG	-	-1.1x	0.6x	2.85x	4.18x	3.82x	2.62x	3.83x
Capitalization / Revenue	2.34x	1.61x	1.9x	2.38x	2.83x	2.51x	2.4x	2.31x
EV / Revenue	2.13x	1.4x	1.65x	2.09x	2.5x	2.13x	2.01x	1.89x
EV / EBITDA	15.1x	11.4x	11.8x	14x	15.9x	13.2x	12.1x	11.3x
EV / EBIT	19.2x	15.1x	15.1x	17.5x	18.8x	15.9x	14.5x	13.4x
EV / FCF	20x	28x	16.2x	15.8x	19.8x	20.4x	18.6x	17.1x
FCF Yield	4.99%	3.58%	6.18%	6.34%	5.06%	4.9%	5.38%	5.87%
Dividend per Share ²	4	4	5	6	6.8	7.007	7.597	8.146
Rate of return	1.64%	2.4%	2.51%	2.42%	2.42%	2.73%	2.96%	3.17%
EPS ²	7.68	5.66	8.04	8.83	9.46	10.09	10.99	11.63
Distribution rate	52.1%	70.7%	62.2%	68%	71.9%	69.4%	69.1%	70.1%
Net sales ¹	11,236	11,346	11,494	11,236	10,947	11,116	11,607	12,082
EBITDA ¹	1,591	1,391	1,604	1,674	1,718	1,798	1,918	2,020
EBIT ¹	1,252	1,047	1,255	1,344	1,454	1,491	1,610	1,711
Net income ¹	828	610	866	950	1,015	1,075	1,167	1,241
Net Debt ¹	-2,337	-2,396	-2,874	-3,253	-3,586	-4,182	-4,603	-5,019
Reference price ²	244.40	166.80	199.50	247.50	281.50	257.00	257.00	257.00
Nbr of stocks (in thousands)	107,507	107,643	107,468	107,560	107,395	106,780	-	-
Announcement Date	2/16/22 A	2/22/23 A	2/14/24 A	2/12/25 A	2/11/26 A	-	-	-

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	23.31x	2.11x	13.61x	3.89%	29.46B
OTIS WORLDWIDE CORPORATION	17.44x	2.26x	12.76x	2.42%	27.47B
DAIFUKU CO., LTD.	30.72x	3.36x	19.18x	1.15%	16.12B
SHANGHAI MECHANICAL & ELECTRICAL INDUSTRY CO.,LTD.	26.41x	-	-	-	2.77B
KARDEX HOLDING AG	28.42x	1.85x	17.95x	2.33%	2.16B
HYUNDAI ELEVATOR CO., LTD	13.86x	-	-	5.63%	1.66B
SAVARIA CORPORATION	21.64x	2.31x	11.12x	1.92%	1.5B
INTERROLL HOLDING AG	17.34x	1.53x	8.23x	2.6%	1.32B
Average	22.39x	2.24x	13.81x	2.85%	10.31B
Weighted average by Cap.	22.73x	2.40x	14.44x	2.76%