|
Market Closed -
Deutsche Boerse AG
02:25:14 2026-09-10 EDT
|
5-day change | 1st Jan Change | ||
| 93,500.00 EUR | +2.19% |
|
-2.09% | -25.20% |
| 09-10 | UBS Cuts Price Target, Estimates for Lindt & Sprüngli Amid Heatwave Headwinds | MT |
| 08-28 | UBS Upbeat on Lindt & Sprüngli's Return to 'Attractive' Volume Growth in FY27; Buy Confirmed | MT |
Company Valuation: Lindt
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 29,923 | 21,980 | 23,697 | 23,214 | 26,775 | 20,180 | - | - |
| Change | - | -26.54% | 7.81% | -2.04% | 15.34% | -24.63% | - | - |
| Enterprise Value (EV) 1 | 30,217 | 22,552 | 24,640 | 23,863 | 27,872 | 21,187 | 21,102 | 21,033 |
| Change | - | -25.37% | 9.26% | -3.15% | 16.8% | -23.98% | -0.4% | -0.32% |
| P/E | 60.5x | 39.8x | 35.7x | 34.5x | 37.1x | 27.7x | 25.8x | 24x |
| PBR | 5.6x | 5.09x | 5.63x | 4.79x | 5.44x | 4.06x | 3.89x | 3.71x |
| PEG | - | 2.2x | 1.8x | 25.55x | 4.5x | 11.12x | 3.49x | 3.22x |
| Capitalization / Revenue | 6.53x | 4.42x | 4.56x | 4.25x | 4.53x | 3.35x | 3.21x | 3.04x |
| EV / Revenue | 6.59x | 4.54x | 4.74x | 4.36x | 4.71x | 3.52x | 3.36x | 3.17x |
| EV / EBITDA | 32.8x | 22.2x | 22.5x | 20.2x | 21.9x | 16.2x | 15.2x | 14.2x |
| EV / EBIT | 46.9x | 30.3x | 30.3x | 27x | 28.7x | 21.2x | 19.8x | 18.4x |
| EV / FCF | 51.6x | 42.9x | 51.6x | 27.4x | 148x | 25.6x | 27.1x | 26x |
| FCF Yield | 1.94% | 2.33% | 1.94% | 3.65% | 0.67% | 3.9% | 3.69% | 3.85% |
| Dividend per Share 2 | 1,200 | 1,300 | 1,400 | 1,500 | 1,800 | 1,866 | 2,002 | 2,114 |
| Rate of return | 0.98% | 1.37% | 1.37% | 1.5% | 1.55% | 2.09% | 2.24% | 2.37% |
| EPS 2 | 2,019 | 2,387 | 2,859 | 2,898 | 3,137 | 3,215 | 3,453 | 3,710 |
| Distribution rate | 59.4% | 54.5% | 49% | 51.8% | 57.4% | 58% | 58% | 57% |
| Net sales 1 | 4,586 | 4,970 | 5,201 | 5,468 | 5,916 | 6,026 | 6,279 | 6,631 |
| EBITDA 1 | 921.5 | 1,018 | 1,094 | 1,182 | 1,271 | 1,310 | 1,390 | 1,481 |
| EBIT 1 | 644.9 | 744.6 | 813.1 | 884.2 | 971 | 999 | 1,068 | 1,143 |
| Net income 1 | 490.5 | 569.7 | 671.4 | 672.3 | 727.2 | 745.7 | 797.8 | 854.8 |
| Net Debt 1 | 294.7 | 571.3 | 943.3 | 649.4 | 1,096 | 1,007 | 921.8 | 853.2 |
| Reference price 2 | 122,200.00 | 95,000.00 | 102,000.00 | 100,000.00 | 116,400.00 | 89,200.00 | 89,200.00 | 89,200.00 |
| Nbr of stocks (in thousands) | 241 | 232 | 233 | 231 | 230 | 229.2 | - | - |
| Announcement Date | 3/8/22 | 3/7/23 | 3/5/24 | 3/4/25 | 3/10/26 | - | - | - |
1CHF in Million2CHF
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 27.59x | 3.49x | 16.04x | 2.1% | 24.68B | |
| 31.02x | 0.7x | 10.46x | 2.64% | 7.53B | |
| 19.43x | 1.8x | 11.5x | 2.84% | 1.58B | |
| 12.75x | 0.92x | 6.78x | 2.79% | 1.35B | |
| 7.58x | - | - | 4.93% | 923M | |
| 11.67x | 0.61x | 5.93x | 4.62% | 362M | |
| Average | 18.34x | 1.50x | 10.14x | 3.32% | 6.07B | |
| Weighted average by Cap. | 26.73x | 2.69x | 14.20x | 2.37% |
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
- LISN Stock
- LSPN Stock
- Valuation Lindt
Select your edition
All financial news and data tailored to specific country editions
