Valuation Lindt Swiss Exchange

Stocks

Market Closed - Swiss Exchange 23:30:29 28/09/2026 HKT			5-day change	1st Jan Change
8,545.00 ^CHF	-0.41%		-0.81%	-26.27%

09-23	Swiss Chocolatier Lindt Puts Dubai Flagship Plans on Ice Amid War Jitters	DJ
09-23	Swiss Chocolatier Lindt & Sprüngli Shelves Plan to Build Flagship Store in Dubai, UAE	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	20,102	-	-
Change	-	-26.54%	7.81%	-2.04%	15.34%	-24.92%	-	-
Enterprise Value (EV) ¹	30,217	22,552	24,640	23,863	27,872	21,120	21,041	20,979
Change	-	-25.37%	9.26%	-3.15%	16.8%	-24.23%	-0.37%	-0.3%
P/E	60.5x	39.8x	35.7x	34.5x	37.1x	27.9x	26x	24.2x
PBR	5.6x	5.09x	5.63x	4.79x	5.44x	4.08x	3.9x	3.73x
PEG	-	2.2x	1.8x	25.55x	4.5x	11.52x	3.62x	3.29x
Capitalization / Revenue	6.53x	4.42x	4.56x	4.25x	4.53x	3.33x	3.2x	3.03x
EV / Revenue	6.59x	4.54x	4.74x	4.36x	4.71x	3.5x	3.35x	3.16x
EV / EBITDA	32.8x	22.2x	22.5x	20.2x	21.9x	16.1x	15.1x	14.1x
EV / EBIT	46.9x	30.3x	30.3x	27x	28.7x	21.1x	19.7x	18.3x
EV / FCF	51.6x	42.9x	51.6x	27.4x	148x	25.6x	27.1x	25.9x
FCF Yield	1.94%	2.33%	1.94%	3.65%	0.67%	3.91%	3.7%	3.86%
Dividend per Share ²	1,200	1,300	1,400	1,500	1,800	1,860	1,996	2,100
Rate of return	0.98%	1.37%	1.37%	1.5%	1.55%	2.08%	2.23%	2.35%
EPS ²	2,019	2,387	2,859	2,898	3,137	3,213	3,443	3,696
Distribution rate	59.4%	54.5%	49%	51.8%	57.4%	57.9%	58%	56.8%
Net sales ¹	4,586	4,970	5,201	5,468	5,916	6,029	6,287	6,636
EBITDA ¹	921.5	1,018	1,094	1,182	1,271	1,310	1,392	1,483
EBIT ¹	644.9	744.6	813.1	884.2	971	999.4	1,070	1,144
Net income ¹	490.5	569.7	671.4	672.3	727.2	745.4	798.6	854.6
Net Debt ¹	294.7	571.3	943.3	649.4	1,096	1,017	938.8	876.2
Reference price ²	122,200.00	95,000.00	102,000.00	100,000.00	116,400.00	89,500.00	89,500.00	89,500.00
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

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.($)
LINDT	27.86x	3.51x	16.17x	2.08%	24.33B
BARRY CALLEBAUT AG	32.26x	0.7x	10.49x	2.62%	7.4B
CLOETTA AB	19.39x	1.79x	11.48x	2.84%	1.53B
MORINAGA&CO., LTD.	12.6x	0.88x	6.66x	2.85%	1.32B
GUAN CHONG	7.31x	-	-	5.11%	888M
DELFI LIMITED	10.96x	0.57x	5.49x	4.87%	340M
Average	18.40x	1.49x	10.06x	3.4%	5.97B
Weighted average by Cap.	27.17x	2.71x	14.30x	2.35%