Valuation Lindt London S.E.

Stocks

Market Closed - London S.E. Other stock markets 23:46:42 22/05/2026 HKT			5-day change	1st Jan Change
95,783.33 ^CHF	+0.36%		+1.36%	-17.92%

06-12	Goldman Sachs Lowers Lindt & Spruengli's PT, Affirms Sell Rating	MT
05-21	Morgan Stanley Upgrades Lindt & Sprüngli to Equalweight, Reduces PT	MT

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	21,250	-	-
Change	-	-26.54%	7.81%	-2.04%	15.34%	-20.64%	-	-
Enterprise Value (EV) ¹	30,217	22,552	24,640	23,863	27,872	22,089	22,011	21,939
Change	-	-25.37%	9.26%	-3.15%	16.8%	-20.75%	-0.35%	-0.33%
P/E Ratio	60.5x	39.8x	35.7x	34.5x	37.1x	28.9x	26.4x	24.4x
PBR	5.6x	5.09x	5.63x	4.79x	5.44x	4.21x	4.06x	3.9x
PEG	-	2.2x	1.8x	25.55x	4.5x	10.48x	2.79x	2.97x
Capitalization / Revenue	6.53x	4.42x	4.56x	4.25x	4.53x	3.5x	3.32x	3.13x
EV / Revenue	6.59x	4.54x	4.74x	4.36x	4.71x	3.64x	3.44x	3.23x
EV / EBITDA	32.8x	22.2x	22.5x	20.2x	21.9x	16.8x	15.6x	14.5x
EV / EBIT	46.9x	30.3x	30.3x	27x	28.7x	21.9x	20.2x	18.6x
EV / FCF	51.6x	42.9x	51.6x	27.4x	148x	28.9x	28.8x	27.7x
FCF Yield	1.94%	2.33%	1.94%	3.65%	0.67%	3.46%	3.48%	3.61%
Dividend per Share ²	1,200	1,300	1,400	1,500	1,800	1,858	1,998	2,142
Rate of return	0.98%	1.37%	1.37%	1.5%	1.55%	2%	2.15%	2.3%
EPS ²	2,019	2,387	2,859	2,898	3,137	3,223	3,528	3,818
Distribution rate	59.4%	54.5%	49%	51.8%	57.4%	57.7%	56.6%	56.1%
Net sales ¹	4,586	4,970	5,201	5,468	5,916	6,064	6,392	6,790
EBITDA ¹	921.5	1,018	1,094	1,182	1,271	1,314	1,415	1,517
EBIT ¹	644.9	744.6	813.1	884.2	971	1,007	1,092	1,178
Net income ¹	490.5	569.7	671.4	672.3	727.2	745.3	808.2	870.3
Net Debt ¹	294.7	571.3	943.3	649.4	1,096	838.8	760.9	689
Reference price ²	122,200.00	95,000.00	102,000.00	100,000.00	116,400.00	93,000.00	93,000.00	93,000.00
Nbr of stocks (in thousands)	241	232	233	231	230	230.3	-	-
Announcement Date	8/3/22	7/3/23	5/3/24	4/3/25	10/3/26	-	-	-

¹CHF in Million²CHF

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BARRY CALLEBAUT AG	31.26x	0.68x	10.35x	2.6%	7.81B
CLOETTA AB	17.62x	1.66x	10.46x	3.09%	1.49B
MORINAGA&CO., LTD.	11.54x	0.84x	5.98x	2.57%	1.33B
GUAN CHONG	8.72x	-	-	3.35%	758M
DELFI LIMITED	13.7x	0.77x	6.74x	4.03%	446M
Average	16.57x	0.99x	8.38x	3.13%	2.37B
Weighted average by Cap.	25.23x	0.83x	9.69x	2.76%