|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 60.20 CHF | -1.15% |
|
+1.18% | -6.52% |
| 07-17 | Assa Abloy Q2 profit beats forecast | RE |
| 07-13 | Dormakaba: NAV cut by -14.7% |  |
Company Valuation: dormakaba Holding AG
Data adjusted to current consolidation scope
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,621 | 1,736 | 1,680 | 1,930 | 3,038 | 2,504 | - | - |
| Change | - | -33.76% | -3.26% | 14.9% | 57.44% | -17.61% | - | - |
| Enterprise Value (EV) 1 | 3,130 | 2,444 | 2,277 | 2,385 | 3,397 | 2,782 | 2,655 | 2,491 |
| Change | - | -21.9% | -6.86% | 4.75% | 42.43% | -18.11% | -4.55% | -6.18% |
| P/E | 26.2x | 27.6x | 36.9x | 46.1x | 31.3x | 24.7x | 19.6x | 16.7x |
| PBR | 12.6x | 10x | 6.71x | 7.56x | 10.9x | 6.62x | 5.16x | 4.13x |
| PEG | - | -0.7x | -1.3x | -5.58x | 0x | 5.01x | 0.8x | 1x |
| Capitalization / Revenue | 1.05x | 0.63x | 0.59x | 0.68x | 1.06x | 0.89x | 0.86x | 0.83x |
| EV / Revenue | 1.25x | 0.89x | 0.8x | 0.84x | 1.18x | 0.99x | 0.91x | 0.82x |
| EV / EBITDA | 8.86x | 7.15x | 5.92x | 5.72x | 7.63x | 6.15x | 5.48x | 4.73x |
| EV / EBIT | 11.4x | 11.9x | 12x | 14.5x | 11.4x | 8.42x | 7x | 5.94x |
| EV / FCF | 13x | 47.5x | 12x | 12.7x | 19.2x | 12.6x | 10.1x | 8.45x |
| FCF Yield | 7.68% | 2.11% | 8.34% | 7.87% | 5.21% | 7.93% | 9.91% | 11.8% |
| Dividend per Share 2 | 1.25 | 1.15 | 0.95 | 0.8 | 0.92 | 0.9799 | 1.15 | 1.262 |
| Rate of return | 1.98% | 2.76% | 2.36% | 1.74% | 1.27% | 1.63% | 1.91% | 2.1% |
| EPS 2 | 2.41 | 1.51 | 1.09 | 1 | 2.32 | 2.434 | 3.068 | 3.606 |
| Distribution rate | 51.9% | 76.2% | 87.2% | 80% | 39.7% | 40.3% | 37.5% | 35% |
| Net sales 1 | 2,500 | 2,757 | 2,849 | 2,837 | 2,870 | 2,803 | 2,913 | 3,032 |
| EBITDA 1 | 353.1 | 342 | 384.8 | 416.9 | 445 | 452.1 | 484.6 | 526.5 |
| EBIT 1 | 274.3 | 204.8 | 189 | 165 | 296.7 | 330.5 | 379.4 | 419.5 |
| Net income 1 | 100.8 | 63.2 | 45.7 | 42.2 | 97.9 | 101.6 | 129.8 | 148.2 |
| Net Debt 1 | 508.8 | 708.1 | 596.9 | 454.8 | 358.2 | 278.1 | 151.5 | -12.64 |
| Reference price 2 | 63.05 | 41.65 | 40.20 | 46.10 | 72.50 | 60.20 | 60.20 | 60.20 |
| Nbr of stocks (in thousands) | 41,572 | 41,688 | 41,784 | 41,864 | 41,910 | 41,587 | - | - |
| Announcement Date | 9/1/21 | 9/1/22 | 9/1/23 | 9/2/24 | 9/2/25 | - | - | - |
1CHF in Million2CHF
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.02x | 1x | 6.22x | 1.61% | 3.09B | |
| 20.64x | 3.59x | 14.36x | 1.32% | 14.08B | |
| 9.43x | 2.5x | 4.85x | 2.88% | 5.43B | |
| 15.89x | 0.77x | 6.76x | - | 3.67B | |
| 16.95x | 0.56x | 4.34x | 4.22% | 1.81B | |
| 66.22x | - | - | - | 1.59B | |
| 31.98x | - | - | - | 1.43B | |
| 21.57x | - | - | - | 1.29B | |
| 30.48x | 1.37x | 12.55x | 0.47% | 1.13B | |
| Average | 26.46x | 1.63x | 8.18x | 2.1% | 3.72B | |
| Weighted average by Cap. | 21.52x | 2.49x | 10.08x | 1.85% |
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
- DOKA Stock
- Valuation dormakaba Holding AG
Select your edition
All financial news and data tailored to specific country editions
