|
Real-time Estimate
Cboe Europe
10:30:34 2026-09-04 EDT
|
5-day change | 1st Jan Change | ||
| 837.00 CHF | -0.24% |
|
-1.99% | +13.74% |
| 09-01 | Emmi to Invest in Swiss Milk Processing Site | MT |
| 08-19 | Emmi: A stronger base with the same ceiling |  |
Company Valuation: Emmi AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,756 | 4,189 | 4,874 | 3,937 | 3,932 | 4,488 | - | - |
| Change | - | -27.23% | 16.35% | -19.21% | -0.14% | 14.15% | - | - |
| Enterprise Value (EV) 1 | 6,158 | 4,679 | 7,975 | 4,961 | 4,684 | 5,260 | 5,082 | 4,916 |
| Change | - | -24.03% | 70.45% | -37.79% | -5.59% | 12.29% | -3.38% | -3.25% |
| P/E | 26.6x | 22.9x | 26.2x | 17.9x | 17.3x | 19.1x | 17.3x | 16x |
| PBR | 5.32x | 3.58x | 3.77x | 3.96x | 3.64x | 3.55x | 3.14x | 2.79x |
| PEG | - | -1.5x | 12.77x | 1x | 5.65x | 5.15x | 1.7x | 1.97x |
| Capitalization / Revenue | 1.47x | 0.99x | 1.15x | 0.91x | 0.83x | 0.93x | 0.9x | 0.88x |
| EV / Revenue | 1.57x | 1.11x | 1.88x | 1.14x | 0.99x | 1.09x | 1.02x | 0.96x |
| EV / EBITDA | 15.6x | 12.3x | 21.2x | 11.5x | 9.52x | 10.4x | 9.57x | 8.8x |
| EV / EBIT | 21.7x | 18.5x | 30.9x | 16.4x | 14x | 15.2x | 13.8x | 12.5x |
| EV / FCF | 60.1x | 579x | 35.7x | 17.5x | 20x | 22.5x | 19.6x | 17.8x |
| FCF Yield | 1.66% | 0.17% | 2.8% | 5.7% | 5.01% | 4.44% | 5.1% | 5.62% |
| Dividend per Share 2 | 14 | 14.5 | 15.5 | 16.5 | 17.5 | 18.14 | 19.5 | 20.64 |
| Rate of return | 1.3% | 1.85% | 1.7% | 2.24% | 2.38% | 2.16% | 2.32% | 2.46% |
| EPS 2 | 40.51 | 34.12 | 34.82 | 41.18 | 42.44 | 44.01 | 48.45 | 52.38 |
| Distribution rate | 34.6% | 42.5% | 44.5% | 40.1% | 41.2% | 41.2% | 40.2% | 39.4% |
| Net sales 1 | 3,912 | 4,230 | 4,242 | 4,349 | 4,746 | 4,837 | 4,980 | 5,111 |
| EBITDA 1 | 394.7 | 379.3 | 375.8 | 430.6 | 492.3 | 505 | 530.9 | 558.6 |
| EBIT 1 | 284.1 | 253 | 258.2 | 302.7 | 334.6 | 345.2 | 368.7 | 393.6 |
| Net income 1 | 216.7 | 182.5 | 186.3 | 220.3 | 227.1 | 235.6 | 259.2 | 280.9 |
| Net Debt 1 | 401.9 | 489.8 | 3,101 | 1,024 | 751.7 | 771.2 | 593.3 | 428 |
| Reference price 2 | 1,076.00 | 783.00 | 911.00 | 736.00 | 735.00 | 839.00 | 839.00 | 839.00 |
| Nbr of stocks (in thousands) | 5,350 | 5,350 | 5,350 | 5,350 | 5,350 | 5,350 | - | - |
| Announcement Date | 3/4/22 | 3/1/23 | 2/29/24 | 2/26/25 | 2/27/26 | - | - | - |
1CHF in Million2CHF
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.06x | 1.09x | 10.41x | 2.16% | 5.56B | |
| 15.96x | 1.6x | 11.29x | 5.16% | 25B | |
| 19.58x | 1.6x | 12.18x | 1.92% | 6.13B | |
| 12.84x | 1.59x | 7.96x | 7.31% | 4.91B | |
| 26.71x | 2.6x | 17.29x | 2.75% | 3.44B | |
| 67.21x | 2.88x | 24.11x | 0.64% | 2.74B | |
| 9.94x | - | - | 1.67% | 2.23B | |
| 81.58x | - | - | - | 2.06B | |
| Average | 31.61x | 1.89x | 13.88x | 3.09% | 6.51B | |
| Weighted average by Cap. | 22.16x | 1.68x | 12.13x | 4.07% |
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
- EMMN Stock
- Valuation Emmi AG
Select your edition
All financial news and data tailored to specific country editions
