|
Market Closed -
Swiss Exchange
19:31:48 04/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 836.00 CHF | -0.36% |
|
-1.99% | +13.74% |
| 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 | 4,472 | - | - |
| Change | - | -27.23% | 16.35% | -19.21% | -0.14% | 13.74% | - | - |
| Enterprise Value (EV) 1 | 6,158 | 4,679 | 7,975 | 4,961 | 4,684 | 5,244 | 5,066 | 4,900 |
| Change | - | -24.03% | 70.45% | -37.79% | -5.59% | 11.95% | -3.39% | -3.26% |
| P/E | 26.6x | 22.9x | 26.2x | 17.9x | 17.3x | 19x | 17.3x | 16x |
| PBR | 5.32x | 3.58x | 3.77x | 3.96x | 3.64x | 3.53x | 3.13x | 2.78x |
| PEG | - | -1.5x | 12.77x | 1x | 5.65x | 5.12x | 1.7x | 1.97x |
| Capitalization / Revenue | 1.47x | 0.99x | 1.15x | 0.91x | 0.83x | 0.92x | 0.9x | 0.88x |
| EV / Revenue | 1.57x | 1.11x | 1.88x | 1.14x | 0.99x | 1.08x | 1.02x | 0.96x |
| EV / EBITDA | 15.6x | 12.3x | 21.2x | 11.5x | 9.52x | 10.4x | 9.54x | 8.77x |
| EV / EBIT | 21.7x | 18.5x | 30.9x | 16.4x | 14x | 15.2x | 13.7x | 12.5x |
| EV / FCF | 60.1x | 579x | 35.7x | 17.5x | 20x | 22.4x | 19.6x | 17.7x |
| FCF Yield | 1.66% | 0.17% | 2.8% | 5.7% | 5.01% | 4.46% | 5.11% | 5.64% |
| 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% | 2.17% | 2.33% | 2.47% |
| 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 | 836.00 | 836.00 | 836.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 18.99x | 1.08x | 10.38x | 2.17% | 5.52B | |
| 16.14x | 1.61x | 11.4x | 5.1% | 25.31B | |
| 12.7x | 0.8x | 7.13x | 3.88% | 9.01B | |
| 19.61x | 1.6x | 12.2x | 1.91% | 6.14B | |
| 35.3x | 3.17x | 20.51x | 2.77% | 5.5B | |
| 12.99x | 1.61x | 8.07x | 7.23% | 4.97B | |
| 9.03x | 0.9x | 4.06x | 3.52% | 4.64B | |
| 26.51x | 2.58x | 17.16x | 2.77% | 3.41B | |
| Average | 18.91x | 1.67x | 11.36x | 3.67% | 8.06B | |
| Weighted average by Cap. | 17.66x | 1.59x | 11.09x | 4.1% |
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
