|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 94,300.00 CHF | -0.42% |
|
-1.36% | -18.99% |
| 06-12 | Goldman Sachs Lowers Lindt & Spruengli's PT, Affirms Sell Rating | MT |
| 05-21 | Morgan Stanley Upgrades Lindt & Sprüngli to Equalweight, Reduces PT | 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 | 21,482 | - | - |
| Change | - | -26.54% | 7.81% | -2.04% | 15.34% | -19.77% | - | - |
| Enterprise Value (EV) 1 | 30,217 | 22,552 | 24,640 | 23,863 | 27,872 | 22,320 | 22,242 | 22,171 |
| Change | - | -25.37% | 9.26% | -3.15% | 16.8% | -19.92% | -0.35% | -0.32% |
| P/E Ratio | 60.5x | 39.8x | 35.7x | 34.5x | 37.1x | 29.3x | 26.7x | 24.7x |
| PBR | 5.6x | 5.09x | 5.63x | 4.79x | 5.44x | 4.27x | 4.12x | 3.95x |
| PEG | - | 2.2x | 1.8x | 25.55x | 4.5x | 10.62x | 2.82x | 3.01x |
| Capitalization / Revenue | 6.53x | 4.42x | 4.56x | 4.25x | 4.53x | 3.54x | 3.36x | 3.16x |
| EV / Revenue | 6.59x | 4.54x | 4.74x | 4.36x | 4.71x | 3.68x | 3.48x | 3.27x |
| EV / EBITDA | 32.8x | 22.2x | 22.5x | 20.2x | 21.9x | 17x | 15.7x | 14.6x |
| EV / EBIT | 46.9x | 30.3x | 30.3x | 27x | 28.7x | 22.2x | 20.4x | 18.8x |
| EV / FCF | 51.6x | 42.9x | 51.6x | 27.4x | 148x | 29.2x | 29.1x | 28x |
| FCF Yield | 1.94% | 2.33% | 1.94% | 3.65% | 0.67% | 3.43% | 3.44% | 3.57% |
| Dividend per Share 2 | 1,200 | 1,300 | 1,400 | 1,500 | 1,800 | 1,858 | 1,998 | 2,142 |
| Rate of return | 0.98% | 1.37% | 1.37% | 1.5% | 1.55% | 1.97% | 2.12% | 2.27% |
| EPS 2 | 2,019 | 2,387 | 2,859 | 2,898 | 3,137 | 3,223 | 3,528 | 3,818 |
| Distribution rate | 59.4% | 54.5% | 49% | 51.8% | 57.4% | 57.7% | 56.6% | 56.1% |
| Net sales 1 | 4,586 | 4,970 | 5,201 | 5,468 | 5,916 | 6,064 | 6,392 | 6,790 |
| EBITDA 1 | 921.5 | 1,018 | 1,094 | 1,182 | 1,271 | 1,314 | 1,415 | 1,517 |
| EBIT 1 | 644.9 | 744.6 | 813.1 | 884.2 | 971 | 1,007 | 1,092 | 1,178 |
| Net income 1 | 490.5 | 569.7 | 671.4 | 672.3 | 727.2 | 745.3 | 808.2 | 870.3 |
| Net Debt 1 | 294.7 | 571.3 | 943.3 | 649.4 | 1,096 | 838.8 | 760.9 | 689 |
| Reference price 2 | 122,200.00 | 95,000.00 | 102,000.00 | 100,000.00 | 116,400.00 | 94,300.00 | 94,300.00 | 94,300.00 |
| Nbr of stocks (in thousands) | 241 | 232 | 233 | 231 | 230 | 230.3 | - | - |
| Announcement Date | 3/8/22 | 3/7/23 | 3/5/24 | 3/4/25 | 3/10/26 | - | - | - |
1CHF in Million2CHF
Estimates
P/E Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 29.26x | 3.68x | 16.98x | 1.97% | 26.99B | |
| 31.65x | 0.68x | 10.44x | 2.56% | 7.88B | |
| 18.02x | 1.69x | 10.69x | 3.02% | 1.52B | |
| 11.67x | 0.85x | 6.05x | 2.54% | 1.34B | |
| 7.86x | - | - | 3.71% | 682M | |
| 13.69x | 0.77x | 6.57x | 4.49% | 445M | |
| Average | 18.69x | 1.54x | 10.15x | 3.05% | 6.48B | |
| Weighted average by Cap. | 28.14x | 2.85x | 14.88x | 2.21% |
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
- Valuation Lindt
Select your edition
All financial news and data tailored to specific country editions
