|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 97,800.00 CHF | -1.81% |
|
+1.35% | -15.98% |
| 06-23 | Swiss Market Index Closes Higher; Avolta to Enter Japan's Travel Retail Market | MT |
| 06-23 | BofA: Lindt & Sprüngli to See 'Slow' H1 Organic Growth; Price Objective, Forecasts Revised | 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 | 22,702 | - | - |
| Change | - | -26.54% | 7.81% | -2.04% | 15.34% | -15.21% | - | - |
| Enterprise Value (EV) 1 | 30,217 | 22,552 | 24,640 | 23,863 | 27,872 | 23,561 | 23,478 | 23,398 |
| Change | - | -25.37% | 9.26% | -3.15% | 16.8% | -15.47% | -0.35% | -0.34% |
| P/E | 60.5x | 39.8x | 35.7x | 34.5x | 37.1x | 31x | 28.6x | 26.5x |
| PBR | 5.6x | 5.09x | 5.63x | 4.79x | 5.44x | 4.51x | 4.35x | 4.18x |
| PEG | - | 2.2x | 1.8x | 25.55x | 4.5x | 13.33x | 3.37x | 3.4x |
| Capitalization / Revenue | 6.53x | 4.42x | 4.56x | 4.25x | 4.53x | 3.74x | 3.56x | 3.35x |
| EV / Revenue | 6.59x | 4.54x | 4.74x | 4.36x | 4.71x | 3.88x | 3.68x | 3.45x |
| EV / EBITDA | 32.8x | 22.2x | 22.5x | 20.2x | 21.9x | 18x | 16.7x | 15.5x |
| EV / EBIT | 46.9x | 30.3x | 30.3x | 27x | 28.7x | 23.5x | 21.6x | 20x |
| EV / FCF | 51.6x | 42.9x | 51.6x | 27.4x | 148x | 30.6x | 30.5x | 29.5x |
| FCF Yield | 1.94% | 2.33% | 1.94% | 3.65% | 0.67% | 3.26% | 3.28% | 3.39% |
| Dividend per Share 2 | 1,200 | 1,300 | 1,400 | 1,500 | 1,800 | 1,855 | 1,998 | 2,120 |
| Rate of return | 0.98% | 1.37% | 1.37% | 1.5% | 1.55% | 1.86% | 2.01% | 2.13% |
| EPS 2 | 2,019 | 2,387 | 2,859 | 2,898 | 3,137 | 3,210 | 3,482 | 3,754 |
| Distribution rate | 59.4% | 54.5% | 49% | 51.8% | 57.4% | 57.8% | 57.4% | 56.5% |
| Net sales 1 | 4,586 | 4,970 | 5,201 | 5,468 | 5,916 | 6,066 | 6,384 | 6,777 |
| EBITDA 1 | 921.5 | 1,018 | 1,094 | 1,182 | 1,271 | 1,310 | 1,406 | 1,506 |
| EBIT 1 | 644.9 | 744.6 | 813.1 | 884.2 | 971 | 1,003 | 1,084 | 1,168 |
| Net income 1 | 490.5 | 569.7 | 671.4 | 672.3 | 727.2 | 740.8 | 797.1 | 854.9 |
| Net Debt 1 | 294.7 | 571.3 | 943.3 | 649.4 | 1,096 | 859.2 | 775.7 | 696.5 |
| Reference price 2 | 122,200.00 | 95,000.00 | 102,000.00 | 100,000.00 | 116,400.00 | 99,600.00 | 99,600.00 | 99,600.00 |
| Nbr of stocks (in thousands) | 241 | 232 | 233 | 231 | 230 | 230.3 | - | - |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 31.03x | 3.88x | 17.99x | 1.86% | 28.15B | |
| 31.81x | 0.71x | 10.86x | 2.46% | 8.12B | |
| 18.18x | 1.72x | 10.8x | 2.97% | 1.5B | |
| 13.83x | 0.9x | 6.56x | 2.55% | 1.4B | |
| 9.58x | - | - | 3.29% | 768M | |
| 13.16x | 0.74x | 6.44x | 4.2% | 428M | |
| Average | 19.60x | 1.59x | 10.53x | 2.89% | 6.73B | |
| Weighted average by Cap. | 29.51x | 3.01x | 15.73x | 2.1% |
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
- LISN Stock
- Valuation Lindt
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
