|
Market Closed -
Swiss Exchange
19:31:43 15/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 86,200.00 CHF | +5.64% |
|
+6.03% | -25.95% |
| 10-02 | Swiss stocks - Factors to watch on October 2 | RE |
| 10-01 | Lindt & Sprüngli FY26 Guidance Revision Offers 'Clearing Event' Potential, UBS Says | MT |
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 | 19,488 | - | - |
| Change | - | -26.54% | 7.81% | -2.04% | 15.34% | -27.22% | - | - |
| Enterprise Value (EV) 1 | 30,217 | 22,552 | 24,640 | 23,863 | 27,872 | 20,511 | 20,445 | 20,396 |
| Change | - | -25.37% | 9.26% | -3.15% | 16.8% | -26.41% | -0.32% | -0.24% |
| P/E | 60.5x | 39.8x | 35.7x | 34.5x | 37.1x | 27.2x | 25.4x | 23.6x |
| PBR | 5.6x | 5.09x | 5.63x | 4.79x | 5.44x | 3.91x | 3.74x | 3.56x |
| PEG | - | 2.2x | 1.8x | 25.55x | 4.5x | 28.72x | 3.49x | 3.2x |
| Capitalization / Revenue | 6.53x | 4.42x | 4.56x | 4.25x | 4.53x | 3.27x | 3.15x | 2.99x |
| EV / Revenue | 6.59x | 4.54x | 4.74x | 4.36x | 4.71x | 3.44x | 3.31x | 3.13x |
| EV / EBITDA | 32.8x | 22.2x | 22.5x | 20.2x | 21.9x | 15.9x | 15x | 14.1x |
| EV / EBIT | 46.9x | 30.3x | 30.3x | 27x | 28.7x | 20.8x | 19.6x | 18.3x |
| EV / FCF | 51.6x | 42.9x | 51.6x | 27.4x | 148x | 25.1x | 26.9x | 26.5x |
| FCF Yield | 1.94% | 2.33% | 1.94% | 3.65% | 0.67% | 3.98% | 3.71% | 3.77% |
| Dividend per Share 2 | 1,200 | 1,300 | 1,400 | 1,500 | 1,800 | 1,866 | 1,990 | 2,099 |
| Rate of return | 0.98% | 1.37% | 1.37% | 1.5% | 1.55% | 2.16% | 2.31% | 2.43% |
| EPS 2 | 2,019 | 2,387 | 2,859 | 2,898 | 3,137 | 3,167 | 3,397 | 3,648 |
| Distribution rate | 59.4% | 54.5% | 49% | 51.8% | 57.4% | 58.9% | 58.6% | 57.5% |
| Net sales 1 | 4,586 | 4,970 | 5,201 | 5,468 | 5,916 | 5,954 | 6,185 | 6,514 |
| EBITDA 1 | 921.5 | 1,018 | 1,094 | 1,182 | 1,271 | 1,292 | 1,364 | 1,450 |
| EBIT 1 | 644.9 | 744.6 | 813.1 | 884.2 | 971 | 984.1 | 1,045 | 1,114 |
| Net income 1 | 490.5 | 569.7 | 671.4 | 672.3 | 727.2 | 728.2 | 772 | 823.6 |
| Net Debt 1 | 294.7 | 571.3 | 943.3 | 649.4 | 1,096 | 1,023 | 957.2 | 908.6 |
| Reference price 2 | 122,200.00 | 95,000.00 | 102,000.00 | 100,000.00 | 116,400.00 | 86,200.00 | 86,200.00 | 86,200.00 |
| Nbr of stocks (in thousands) | 241 | 232 | 233 | 231 | 230 | 229.2 | - | - |
| Announcement Date | 08/03/22 | 07/03/23 | 05/03/24 | 04/03/25 | 10/03/26 | - | - | - |
1CHF in Million2CHF
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.77x | 3.26x | 15.03x | 2.29% | 21.93B | |
| 20.74x | 2.82x | 14.07x | 3.98% | 242B | |
| 19.47x | 2.5x | 14.93x | 3.29% | 79.86B | |
| 16.31x | 1.69x | 9.58x | 3.89% | 43.13B | |
| 15.47x | 0.55x | 9.88x | 2.49% | 40.31B | |
| 19.88x | 3.04x | 12.35x | 3.52% | 33B | |
| 37.24x | 3.21x | 18.7x | 1% | 32.69B | |
| 26x | 5.41x | 17.23x | 3.22% | 29.52B | |
| 64.13x | 9.84x | 40.83x | 1.19% | 28.05B | |
| -8x | 1.78x | 8.89x | 7.07% | 26.92B | |
| Average | 23.70x | 3.41x | 16.15x | 3.19% | 57.73B | |
| Weighted average by Cap. | 21.98x | 3.01x | 14.98x | 3.48% |
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
