|
Market Closed -
Swiss Exchange
11:30:11 2026-10-23 EDT
|
5-day change | 1st Jan Change | ||
| 86,400.00 CHF | -0.58% |
|
-0.58% | -25.77% |
| 10-24 | Lindt got chocolate price hikes wrong, chairman says after CEO's ouster | RE |
| 10-19 | Chocoladefabriken Lindt & Sprüngli AG Announces CEO Changes | CI |
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 | 19,577 | - | - |
| Change | - | -26.54% | 7.81% | -2.04% | 15.34% | -26.89% | - | - |
| Enterprise Value (EV) 1 | 30,217 | 22,552 | 24,640 | 23,863 | 27,872 | 20,598 | 20,531 | 20,483 |
| Change | - | -25.37% | 9.26% | -3.15% | 16.8% | -26.1% | -0.32% | -0.24% |
| P/E | 60.5x | 39.8x | 35.7x | 34.5x | 37.1x | 27.3x | 25.7x | 23.9x |
| PBR | 5.6x | 5.09x | 5.63x | 4.79x | 5.44x | 3.92x | 3.75x | 3.58x |
| PEG | - | 2.2x | 1.8x | 25.55x | 4.5x | 34.35x | 4x | 3.29x |
| Capitalization / Revenue | 6.53x | 4.42x | 4.56x | 4.25x | 4.53x | 3.3x | 3.19x | 3.03x |
| EV / Revenue | 6.59x | 4.54x | 4.74x | 4.36x | 4.71x | 3.47x | 3.34x | 3.17x |
| EV / EBITDA | 32.8x | 22.2x | 22.5x | 20.2x | 21.9x | 16x | 15.2x | 14.3x |
| EV / EBIT | 46.9x | 30.3x | 30.3x | 27x | 28.7x | 21x | 19.8x | 18.6x |
| EV / FCF | 51.6x | 42.9x | 51.6x | 27.4x | 148x | 25.2x | 27.2x | 27x |
| FCF Yield | 1.94% | 2.33% | 1.94% | 3.65% | 0.67% | 3.97% | 3.68% | 3.7% |
| Dividend per Share 2 | 1,200 | 1,300 | 1,400 | 1,500 | 1,800 | 1,860 | 1,973 | 2,080 |
| Rate of return | 0.98% | 1.37% | 1.37% | 1.5% | 1.55% | 2.15% | 2.28% | 2.41% |
| EPS 2 | 2,019 | 2,387 | 2,859 | 2,898 | 3,137 | 3,162 | 3,365 | 3,609 |
| Distribution rate | 59.4% | 54.5% | 49% | 51.8% | 57.4% | 58.8% | 58.7% | 57.6% |
| Net sales 1 | 4,586 | 4,970 | 5,201 | 5,468 | 5,916 | 5,938 | 6,146 | 6,466 |
| EBITDA 1 | 921.5 | 1,018 | 1,094 | 1,182 | 1,271 | 1,289 | 1,353 | 1,436 |
| EBIT 1 | 644.9 | 744.6 | 813.1 | 884.2 | 971 | 981.4 | 1,036 | 1,103 |
| Net income 1 | 490.5 | 569.7 | 671.4 | 672.3 | 727.2 | 726.8 | 764.5 | 814.3 |
| Net Debt 1 | 294.7 | 571.3 | 943.3 | 649.4 | 1,096 | 1,021 | 954.3 | 906 |
| Reference price 2 | 122,200.00 | 95,000.00 | 102,000.00 | 100,000.00 | 116,400.00 | 86,400.00 | 86,400.00 | 86,400.00 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 27.33x | 3.47x | 15.98x | 2.15% | 23.73B | |
| 21.86x | 2.95x | 14.5x | 3.75% | 261B | |
| 19.85x | 2.54x | 15.12x | 3.22% | 81.43B | |
| 16.72x | 1.73x | 9.84x | 3.75% | 44.84B | |
| 14.82x | 0.53x | 9.51x | 2.6% | 38.62B | |
| 20.53x | 3.13x | 12.73x | 3.4% | 34.09B | |
| 34.67x | 3x | 17.5x | 1.07% | 30.83B | |
| -8.74x | 1.88x | 9.42x | 6.47% | 29.41B | |
| 26.06x | 5.42x | 17.27x | 3.22% | 29.7B | |
| 17.57x | 1.69x | 11.92x | 4.85% | 26.73B | |
| Average | 19.07x | 2.63x | 13.38x | 3.45% | 60.04B | |
| Weighted average by Cap. | 20.07x | 2.69x | 13.80x | 3.54% |
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
