|
Market Closed -
London S.E.
21:52:17 29/09/2026 HKT
|
5-day change | 1st Jan Change | ||
| 83,084.91 CHF | -6.08% |
|
-6.96% | -28.80% |
| 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 | 17,765 | - | - |
| Change | - | -26.54% | 7.81% | -2.04% | 15.34% | -33.65% | - | - |
| Enterprise Value (EV) 1 | 30,217 | 22,552 | 24,640 | 23,863 | 27,872 | 18,770 | 18,706 | 18,674 |
| Change | - | -25.37% | 9.26% | -3.15% | 16.8% | -32.66% | -0.34% | -0.17% |
| P/E | 60.5x | 39.8x | 35.7x | 34.5x | 37.1x | 25x | 23.3x | 21.8x |
| PBR | 5.6x | 5.09x | 5.63x | 4.79x | 5.44x | 3.6x | 3.46x | 3.31x |
| PEG | - | 2.2x | 1.8x | 25.55x | 4.5x | 28.13x | 3.35x | 3x |
| Capitalization / Revenue | 6.53x | 4.42x | 4.56x | 4.25x | 4.53x | 2.98x | 2.87x | 2.72x |
| EV / Revenue | 6.59x | 4.54x | 4.74x | 4.36x | 4.71x | 3.15x | 3.02x | 2.86x |
| EV / EBITDA | 32.8x | 22.2x | 22.5x | 20.2x | 21.9x | 14.5x | 13.7x | 12.9x |
| EV / EBIT | 46.9x | 30.3x | 30.3x | 27x | 28.7x | 19x | 17.8x | 16.7x |
| EV / FCF | 51.6x | 42.9x | 51.6x | 27.4x | 148x | 22.7x | 24.4x | 23.4x |
| FCF Yield | 1.94% | 2.33% | 1.94% | 3.65% | 0.67% | 4.4% | 4.1% | 4.27% |
| Dividend per Share 2 | 1,200 | 1,300 | 1,400 | 1,500 | 1,800 | 1,868 | 2,004 | 2,015 |
| Rate of return | 0.98% | 1.37% | 1.37% | 1.5% | 1.55% | 2.36% | 2.54% | 2.55% |
| EPS 2 | 2,019 | 2,387 | 2,859 | 2,898 | 3,137 | 3,165 | 3,385 | 3,631 |
| Distribution rate | 59.4% | 54.5% | 49% | 51.8% | 57.4% | 59% | 59.2% | 55.5% |
| Net sales 1 | 4,586 | 4,970 | 5,201 | 5,468 | 5,916 | 5,961 | 6,192 | 6,524 |
| EBITDA 1 | 921.5 | 1,018 | 1,094 | 1,182 | 1,271 | 1,294 | 1,364 | 1,451 |
| EBIT 1 | 644.9 | 744.6 | 813.1 | 884.2 | 971 | 986.2 | 1,048 | 1,118 |
| Net income 1 | 490.5 | 569.7 | 671.4 | 672.3 | 727.2 | 733.5 | 778.3 | 831.3 |
| Net Debt 1 | 294.7 | 571.3 | 943.3 | 649.4 | 1,096 | 1,005 | 940.5 | 908.8 |
| Reference price 2 | 122,200.00 | 95,000.00 | 102,000.00 | 100,000.00 | 116,400.00 | 79,000.00 | 79,000.00 | 79,000.00 |
| Nbr of stocks (in thousands) | 241 | 232 | 233 | 231 | 230 | 229.2 | - | - |
| Announcement Date | 8/3/22 | 7/3/23 | 5/3/24 | 4/3/25 | 10/3/26 | - | - | - |
1CHF in Million2CHF
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.66x | 2.7x | 13.49x | 4.2% | 232B | |
| 18.1x | 2.36x | 14.09x | 3.54% | 74.27B | |
| 15.92x | 1.67x | 9.48x | 3.97% | 42.8B | |
| 14.9x | 0.53x | 9.56x | 2.59% | 38.77B | |
| 19.39x | 2.97x | 12.07x | 3.6% | 32.19B | |
| 35.68x | 3.08x | 17.97x | 1.04% | 31.54B | |
| 25.03x | 5.24x | 16.69x | 3.35% | 28.38B | |
| -7.82x | 1.76x | 8.76x | 7.23% | 26.31B | |
| Average | 17.61x | 2.54x | 12.77x | 3.69% | 63.28B | |
| Weighted average by Cap. | 18.60x | 2.53x | 13.06x | 3.83% |
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
- 0QKN Stock
- Valuation Lindt
Select your edition
All financial news and data tailored to specific country editions
