|
Market Closed -
Swiss Exchange
12:31:10 2026-10-26 EDT
|
5-day change | 1st Jan Change | ||
| 66.88 CHF | +0.12% |
|
+4.17% | -13.99% |
| 10-26 | Sika hit by difficult market conditions and missed targets |  |
| 10-26 | Holcim: Q3: Pricing drives another upgrade |  |
Company Valuation: Holcim Ltd
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 | 36,993 | - | - |
| Change | - | 2.32% | 31.34% | 28.37% | -14.64% | -11.7% | - | - |
| Enterprise Value (EV) 1 | 38,428 | 35,144 | 46,130 | 57,529 | 45,679 | 42,313 | 41,465 | 40,516 |
| Change | - | -8.55% | 31.26% | 24.71% | -20.6% | -7.37% | -2.01% | -2.29% |
| P/E | 12.5x | 8.77x | 12.3x | 16.7x | 3.27x | 19.1x | 16.5x | 15x |
| PBR | 1.02x | 0.98x | 1.45x | 1.8x | 2.8x | 2.23x | 2.11x | 1.99x |
| PEG | - | 0.2x | -6.11x | -6.87x | 0x | -0.2x | 1x | 1.57x |
| Capitalization / Revenue | 1.06x | 1x | 1.42x | 1.86x | 2.66x | 2.19x | 2.01x | 1.92x |
| EV / Revenue | 1.43x | 1.2x | 1.71x | 2.18x | 2.91x | 2.51x | 2.26x | 2.1x |
| EV / EBITDA | 5.54x | 5.08x | 6.85x | 8.62x | 11.4x | 9.87x | 8.63x | 7.85x |
| EV / EBIT | 8.33x | 7.4x | 9.69x | 11.4x | 15.9x | 13.6x | 11.7x | 10.6x |
| EV / FCF | 10.9x | 11.7x | 12.5x | 15.1x | 26.5x | 24.1x | 16.5x | 15.3x |
| FCF Yield | 9.14% | 8.57% | 8.03% | 6.61% | 3.78% | 4.15% | 6.07% | 6.55% |
| Dividend per Share 2 | 2.2 | 2.5 | 2.8 | 3.1 | 1.7 | 1.881 | 2.079 | 2.291 |
| Rate of return | 4.73% | 5.22% | 4.24% | 3.55% | 2.19% | 2.81% | 3.11% | 3.43% |
| EPS 2 | 3.73 | 5.46 | 5.35 | 5.22 | 23.79 | 3.496 | 4.06 | 4.447 |
| Distribution rate | 59% | 45.8% | 52.3% | 59.4% | 7.15% | 53.8% | 51.2% | 51.5% |
| Net sales 1 | 26,834 | 29,189 | 27,009 | 26,407 | 15,724 | 16,891 | 18,384 | 19,263 |
| EBITDA 1 | 6,932 | 6,912 | 6,737 | 6,677 | 3,992 | 4,287 | 4,802 | 5,159 |
| EBIT 1 | 4,612 | 4,752 | 4,760 | 5,049 | 2,876 | 3,121 | 3,547 | 3,839 |
| Net income 1 | 2,298 | 3,308 | 3,060 | 2,926 | 13,179 | 1,954 | 2,256 | 2,485 |
| Net Debt 1 | 9,977 | 6,032 | 7,896 | 8,448 | 3,785 | 5,320 | 4,471 | 3,523 |
| Reference price 2 | 46.51 | 47.88 | 66.02 | 87.36 | 77.76 | 66.88 | 66.88 | 66.88 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 19.06x | 2.51x | 9.93x | 2.82% | 44.79B | |
| 15.03x | 1.76x | 8.63x | 1.84% | 56.48B | |
| 34.68x | 6.09x | 18.42x | 0.68% | 36.02B | |
| 34.01x | 3.36x | 17.88x | 1.14% | 34.24B | |
| 30.15x | 4.62x | 15.67x | 0.8% | 33.91B | |
| 11.69x | 1.4x | 6.56x | 2.63% | 29.03B | |
| 16.09x | 2.02x | 8.18x | 1.36% | 21.55B | |
| 66.76x | 4.14x | 64.15x | 0.35% | 20.68B | |
| 16.43x | 5.18x | 10.66x | 2.58% | 19.57B | |
| 26.21x | 3.42x | 11.89x | -.--% | 15.36B | |
| Average | 27.01x | 3.45x | 17.20x | 1.42% | 31.16B | |
| Weighted average by Cap. | 25.44x | 3.29x | 15.48x | 1.55% |
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
- Valuation Holcim Ltd
Select your edition
All financial news and data tailored to specific country editions
