|
Market Closed -
Deutsche Boerse AG
09:25:01 2026-09-25 EDT
|
5-day change | 1st Jan Change | ||
| 4.560 EUR | +0.44% |
|
-0.44% | -8.80% |
| 09-09 | Holcim makes an investment in Cloud Cycle |  |
| 09-09 | Holcim Invests in UK-based Concrete Management Software Company Cloud Cycle | MT |
Company Valuation: Holcim AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 28,451 | 29,112 | 38,234 | 49,081 | 41,894 | 37,203 | - | - |
| Change | - | 2.32% | 31.34% | 28.37% | -14.64% | -11.2% | - | - |
| Enterprise Value (EV) 1 | 38,428 | 35,144 | 46,130 | 57,529 | 45,679 | 42,638 | 41,668 | 40,604 |
| Change | - | -8.55% | 31.26% | 24.71% | -20.6% | -6.66% | -2.27% | -2.55% |
| P/E | 12.5x | 8.77x | 12.3x | 16.7x | 3.27x | 18.4x | 15.9x | 14.3x |
| PBR | 1.02x | 0.98x | 1.45x | 1.8x | 2.8x | 2.22x | 2.07x | 1.93x |
| PEG | - | 0.2x | -6.11x | -6.87x | 0x | -0.2x | 1x | 1.3x |
| Capitalization / Revenue | 1.06x | 1x | 1.42x | 1.86x | 2.66x | 2.21x | 2.03x | 1.93x |
| EV / Revenue | 1.43x | 1.2x | 1.71x | 2.18x | 2.91x | 2.53x | 2.27x | 2.1x |
| EV / EBITDA | 5.54x | 5.08x | 6.85x | 8.62x | 11.4x | 10x | 8.72x | 7.93x |
| EV / EBIT | 8.33x | 7.4x | 9.69x | 11.4x | 15.9x | 13.7x | 11.8x | 10.5x |
| EV / FCF | 10.9x | 11.7x | 12.5x | 15.1x | 26.5x | 20x | 15.1x | 14.1x |
| FCF Yield | 9.14% | 8.57% | 8.03% | 6.61% | 3.78% | 5% | 6.61% | 7.07% |
| Dividend per Share 2 | 2.2 | 2.5 | 2.8 | 3.1 | 1.7 | 1.874 | 2.09 | 2.298 |
| Rate of return | 4.73% | 5.22% | 4.24% | 3.55% | 2.19% | 2.79% | 3.11% | 3.42% |
| EPS 2 | 3.73 | 5.46 | 5.35 | 5.22 | 23.79 | 3.66 | 4.229 | 4.705 |
| Distribution rate | 59% | 45.8% | 52.3% | 59.4% | 7.15% | 51.2% | 49.4% | 48.9% |
| Net sales 1 | 26,834 | 29,189 | 27,009 | 26,407 | 15,724 | 16,853 | 18,350 | 19,310 |
| EBITDA 1 | 6,932 | 6,912 | 6,737 | 6,677 | 3,992 | 4,265 | 4,781 | 5,122 |
| EBIT 1 | 4,612 | 4,752 | 4,760 | 5,049 | 2,876 | 3,116 | 3,542 | 3,851 |
| Net income 1 | 2,298 | 3,308 | 3,060 | 2,926 | 13,179 | 2,039 | 2,345 | 2,598 |
| Net Debt 1 | 9,977 | 6,032 | 7,896 | 8,448 | 3,785 | 5,435 | 4,465 | 3,401 |
| Reference price 2 | 46.51 | 47.88 | 66.02 | 87.36 | 77.76 | 67.26 | 67.26 | 67.26 |
| Nbr of stocks (in thousands) | 611,712 | 608,010 | 579,125 | 561,823 | 538,766 | 553,125 | - | - |
| Announcement Date | 2/25/22 | 2/24/23 | 2/28/24 | 2/28/25 | 2/27/26 | - | - | - |
1CHF in Million2CHF
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.38x | 2.53x | 10x | 2.79% | 44.89B | |
| 24.67x | 3.34x | 11.67x | -.--% | 15.08B | |
| 13.04x | 3.52x | 7.2x | 5.71% | 13.48B | |
| 13.59x | 0.57x | 2.8x | 4.59% | 12.51B | |
| 43.43x | 3.29x | 15.92x | 0.69% | 8.48B | |
| 22x | 7.23x | 13.43x | 4.38% | 7.59B | |
| 8.14x | 1.17x | 4.55x | 2.04% | 7.5B | |
| 13.22x | 1.43x | 5.37x | 3.07% | 6.15B | |
| 27.22x | 1.83x | 9.46x | 2.61% | 5.98B | |
| Average | 20.41x | 2.77x | 8.93x | 2.88% | 13.52B | |
| Weighted average by Cap. | 19.59x | 2.71x | 9.18x | 2.86% |
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
- LHN Stock
- HLB0 Stock
- Valuation Holcim AG
Select your edition
All financial news and data tailored to specific country editions
