|
Market Closed -
Swiss Exchange
19:31:36 21/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 911.00 CHF | 0.00% |
|
+3.17% | +23.95% |
| 09-01 | Emmi to Invest in Swiss Milk Processing Site | MT |
| 08-19 | Emmi: A stronger base with the same ceiling |  |
Company Valuation: Emmi AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,756 | 4,189 | 4,874 | 3,937 | 3,932 | 4,874 | - | - |
| Change | - | -27.23% | 16.35% | -19.21% | -0.14% | 23.95% | - | - |
| Enterprise Value (EV) 1 | 6,158 | 4,679 | 7,975 | 4,961 | 4,684 | 5,645 | 5,467 | 5,302 |
| Change | - | -24.03% | 70.45% | -37.79% | -5.59% | 20.52% | -3.15% | -3.02% |
| P/E | 26.6x | 22.9x | 26.2x | 17.9x | 17.3x | 20.7x | 18.8x | 17.4x |
| PBR | 5.32x | 3.58x | 3.77x | 3.96x | 3.64x | 3.79x | 3.34x | 2.95x |
| PEG | - | -1.5x | 12.77x | 1x | 5.65x | 5.58x | 1.9x | 2.15x |
| Capitalization / Revenue | 1.47x | 0.99x | 1.15x | 0.91x | 0.83x | 1.01x | 0.98x | 0.95x |
| EV / Revenue | 1.57x | 1.11x | 1.88x | 1.14x | 0.99x | 1.17x | 1.1x | 1.04x |
| EV / EBITDA | 15.6x | 12.3x | 21.2x | 11.5x | 9.52x | 11.2x | 10.3x | 9.49x |
| EV / EBIT | 21.7x | 18.5x | 30.9x | 16.4x | 14x | 16.4x | 14.8x | 13.5x |
| EV / FCF | 60.1x | 579x | 35.7x | 17.5x | 20x | 24.2x | 21.1x | 19.2x |
| FCF Yield | 1.66% | 0.17% | 2.8% | 5.7% | 5.01% | 4.14% | 4.74% | 5.21% |
| Dividend per Share 2 | 14 | 14.5 | 15.5 | 16.5 | 17.5 | 18.14 | 19.5 | 20.64 |
| Rate of return | 1.3% | 1.85% | 1.7% | 2.24% | 2.38% | 1.99% | 2.14% | 2.27% |
| EPS 2 | 40.51 | 34.12 | 34.82 | 41.18 | 42.44 | 44.01 | 48.45 | 52.38 |
| Distribution rate | 34.6% | 42.5% | 44.5% | 40.1% | 41.2% | 41.2% | 40.2% | 39.4% |
| Net sales 1 | 3,912 | 4,230 | 4,242 | 4,349 | 4,746 | 4,837 | 4,980 | 5,111 |
| EBITDA 1 | 394.7 | 379.3 | 375.8 | 430.6 | 492.3 | 505 | 530.9 | 558.6 |
| EBIT 1 | 284.1 | 253 | 258.2 | 302.7 | 334.6 | 345.2 | 368.7 | 393.6 |
| Net income 1 | 216.7 | 182.5 | 186.3 | 220.3 | 227.1 | 235.6 | 259.2 | 280.9 |
| Net Debt 1 | 401.9 | 489.8 | 3,101 | 1,024 | 751.7 | 771.2 | 593.3 | 428 |
| Reference price 2 | 1,076.00 | 783.00 | 911.00 | 736.00 | 735.00 | 911.00 | 911.00 | 911.00 |
| Nbr of stocks (in thousands) | 5,350 | 5,350 | 5,350 | 5,350 | 5,350 | 5,350 | - | - |
| Announcement Date | 04/03/22 | 01/03/23 | 29/02/24 | 26/02/25 | 27/02/26 | - | - | - |
1CHF in Million2CHF
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.7x | 1.17x | 11.18x | 1.99% | 5.91B | |
| 21.85x | 2.94x | 14.66x | 3.78% | 259B | |
| 19.91x | 2.54x | 15.13x | 3.22% | 81.67B | |
| 16.51x | 1.7x | 9.68x | 3.83% | 44.1B | |
| 14.88x | 0.53x | 9.54x | 2.59% | 38.78B | |
| 20.52x | 3.13x | 12.72x | 3.41% | 34.07B | |
| 35.8x | 3.09x | 18.03x | 1.04% | 31.57B | |
| 25.73x | 5.34x | 17.01x | 3.26% | 29.28B | |
| -8.4x | 1.84x | 9.17x | 6.73% | 28.26B | |
| 17.49x | 1.68x | 11.88x | 4.88% | 26.58B | |
| Average | 18.50x | 2.40x | 12.90x | 3.47% | 57.94B | |
| Weighted average by Cap. | 19.89x | 2.64x | 13.76x | 3.6% |
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
- EMMN Stock
- Valuation Emmi AG
Select your edition
All financial news and data tailored to specific country editions
