Valuation Schindler Holding AG London S.E.

Stocks

Market Closed - London S.E. Other stock markets 11:20:00 2026-07-06 EDT			5-day change	1st Jan Change
271.30 ^CHF	+0.15%		+1.97%	-9.29%

06-18	Schindler's Board Boosts Share Repurchase Program	MT
06-02	Euro zone firms struggle to raise prices despite Iran war shock	RE

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	28,278	-	-
Change	-	-30.68%	19.93%	22.21%	15.74%	-8.63%	-	-
Enterprise Value (EV) ¹	23,983	15,848	19,006	23,486	27,362	24,162	23,762	23,385
Change	-	-33.92%	19.92%	23.58%	16.5%	-11.7%	-1.65%	-1.59%
P/E	31.8x	29.5x	24.8x	28x	29.8x	25.9x	23.8x	22.5x
PBR	6.11x	4.15x	4.66x	5.37x	6x	5.34x	4.92x	4.56x
PEG	-	-1.1x	0.6x	2.85x	4.18x	3.91x	2.65x	3.88x
Capitalization / Revenue	2.34x	1.61x	1.9x	2.38x	2.83x	2.54x	2.43x	2.34x
EV / Revenue	2.13x	1.4x	1.65x	2.09x	2.5x	2.17x	2.05x	1.93x
EV / EBITDA	15.1x	11.4x	11.8x	14x	15.9x	13.4x	12.4x	11.6x
EV / EBIT	19.2x	15.1x	15.1x	17.5x	18.8x	16.2x	14.8x	13.7x
EV / FCF	20x	28x	16.2x	15.8x	19.8x	21.4x	19.4x	17.8x
FCF Yield	4.99%	3.58%	6.18%	6.34%	5.06%	4.68%	5.17%	5.63%
Dividend per Share ²	4	4	5	6	6.8	6.996	7.575	8.126
Rate of return	1.64%	2.4%	2.51%	2.42%	2.42%	2.68%	2.9%	3.11%
EPS ²	7.68	5.66	8.04	8.83	9.46	10.09	10.99	11.63
Distribution rate	52.1%	70.7%	62.2%	68%	71.9%	69.4%	68.9%	69.9%
Net sales ¹	11,236	11,346	11,494	11,236	10,947	11,117	11,614	12,089
EBITDA ¹	1,591	1,391	1,604	1,674	1,718	1,801	1,916	2,020
EBIT ¹	1,252	1,047	1,255	1,344	1,454	1,490	1,609	1,709
Net income ¹	828	610	866	950	1,015	1,080	1,165	1,240
Net Debt ¹	-2,337	-2,396	-2,874	-3,253	-3,586	-4,116	-4,516	-4,893
Reference price ²	244.40	166.80	199.50	247.50	281.50	261.50	261.50	261.50
Nbr of stocks (in thousands)	107,507	107,643	107,468	107,560	107,395	106,780	-	-
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	23.94x	2.16x	13.94x	3.8%	30.2B
OTIS WORLDWIDE CORPORATION	17.8x	2.3x	12.99x	2.37%	28.06B
DAIFUKU CO., LTD.	31.59x	3.46x	19.75x	1.12%	16.67B
SHANGHAI MECHANICAL & ELECTRICAL INDUSTRY CO.,LTD.	27.99x	-	-	-	2.92B
KARDEX HOLDING AG	31.33x	2.05x	19.87x	2.11%	2.4B
HYUNDAI ELEVATOR CO., LTD	14.05x	-	-	5.55%	1.7B
SAVARIA CORPORATION	22.03x	2.35x	11.31x	1.89%	1.53B
INTERROLL HOLDING AG	18.48x	1.66x	8.93x	2.44%	1.41B
Average	23.40x	2.33x	14.47x	2.75%	10.61B
Weighted average by Cap.	23.44x	2.47x	14.86x	2.69%