Valuation Schindler Holding AG London S.E.

Stocks

Market Closed - London S.E. Other stock markets 11:20:00 2026-06-12 EDT			5-day change	1st Jan Change
262.50 ^CHF	+0.27%		-0.95%	-12.23%

06-02	Euro zone firms struggle to raise prices despite Iran war shock	RE
05-26	Schindler: The post-restructuring moment of truth

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	26,320	18,244	21,880	26,739	30,948	27,112	-	-
Change	-	-30.68%	19.93%	22.21%	15.74%	-12.4%	-	-
Enterprise Value (EV) ¹	23,983	15,848	19,006	23,486	27,362	22,932	22,506	22,088
Change	-	-33.92%	19.92%	23.58%	16.5%	-16.19%	-1.86%	-1.86%
P/E Ratio	31.8x	29.5x	24.8x	28x	29.8x	24.7x	22.7x	21.4x
PBR	6.11x	4.15x	4.66x	5.37x	6x	5.06x	4.67x	4.33x
PEG	-	-1.1x	0.6x	2.85x	4.18x	3.65x	2.61x	3.46x
Capitalization / Revenue	2.34x	1.61x	1.9x	2.38x	2.83x	2.44x	2.33x	2.24x
EV / Revenue	2.13x	1.4x	1.65x	2.09x	2.5x	2.06x	1.94x	1.83x
EV / EBITDA	15.1x	11.4x	11.8x	14x	15.9x	12.8x	11.7x	10.9x
EV / EBIT	19.2x	15.1x	15.1x	17.5x	18.8x	15.3x	13.9x	12.9x
EV / FCF	20x	28x	16.2x	15.8x	19.8x	19.7x	18x	16.5x
FCF Yield	4.99%	3.58%	6.18%	6.34%	5.06%	5.07%	5.56%	6.07%
Dividend per Share ²	4	4	5	6	6.8	6.999	7.597	8.146
Rate of return	1.64%	2.4%	2.51%	2.42%	2.42%	2.81%	3.04%	3.27%
EPS ²	7.68	5.66	8.04	8.83	9.46	10.1	10.98	11.66
Distribution rate	52.1%	70.7%	62.2%	68%	71.9%	69.3%	69.2%	69.9%
Net sales ¹	11,236	11,346	11,494	11,236	10,947	11,125	11,619	12,097
EBITDA ¹	1,591	1,391	1,604	1,674	1,718	1,798	1,919	2,022
EBIT ¹	1,252	1,047	1,255	1,344	1,454	1,499	1,617	1,718
Net income ¹	828	610	866	950	1,015	1,076	1,167	1,241
Net Debt ¹	-2,337	-2,396	-2,874	-3,253	-3,586	-4,180	-4,606	-5,024
Reference price ²	244.40	166.80	199.50	247.50	281.50	249.50	249.50	249.50
Nbr of stocks (in thousands)	107,507	107,643	107,468	107,560	107,395	106,884	-	-
Announcement Date	2/16/22	2/22/23	2/14/24	2/12/25	2/11/26	-	-	-

¹CHF in Million²CHF

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
KONE OYJ	22.5x	2.06x	13.27x	4.06%	28.98B
OTIS WORLDWIDE CORPORATION	17.07x	2.22x	12.55x	2.47%	26.91B
DAIFUKU CO., LTD.	27.52x	2.99x	17.06x	1.29%	14.62B
SHANGHAI MECHANICAL & ELECTRICAL INDUSTRY CO.,LTD.	25.38x	-	-	-	2.65B
KARDEX HOLDING AG	26.25x	1.79x	16.77x	2.47%	2.1B
HYUNDAI ELEVATOR CO., LTD	15.48x	-	-	5.04%	1.87B
SAVARIA CORPORATION	21.34x	2.28x	10.92x	1.95%	1.5B
INTERROLL HOLDING AG	18.03x	1.64x	8.71x	2.51%	1.42B
GUANGZHOU GUANGRI STOCK CO.,LTD.	9.5x	-	-	6.46%	1.05B
Average	20.34x	2.16x	13.21x	3.28%	9.01B
Weighted average by Cap.	21.36x	2.28x	13.71x	2.94%