Valuation Holcim Ltd

Equities

Market Closed - Swiss Exchange Other stock markets 10:00:03 23/01/2026 pm IST			5-day change	1st Jan Change
78.00 ^CHF	-2.38%		0.00%	+0.31%

22/01	Saltx Technology Secures $1.5 Million in Funding from Frontier	FW
22/01	Swiss Building Materials Group Holcim to Keep M&A Pace in 2026, CEO Says	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	29,838	28,451	29,112	38,234	49,081	42,024	42,024	-
Change	-	-4.65%	2.32%	31.34%	28.37%	-14.38%	0%	-
Enterprise Value (EV) ¹	38,321	38,428	35,144	46,130	57,529	45,697	45,813	44,625
Change	-	0.28%	-8.55%	31.26%	24.71%	-20.57%	0.25%	-2.59%
P/E ratio	17.7x	12.5x	8.77x	12.3x	16.7x	24.8x	22.2x	19.4x
PBR	1.04x	1.02x	0.98x	1.45x	1.8x	2.64x	2.51x	2.35x
PEG	-	0.3x	0.2x	-6.11x	-6.87x	-0.6x	2x	1.3x
Capitalization / Revenue	1.29x	1.06x	1x	1.42x	1.86x	2.65x	2.58x	2.43x
EV / Revenue	1.66x	1.43x	1.2x	1.71x	2.18x	2.89x	2.81x	2.58x
EV / EBITDA	6.41x	5.54x	5.08x	6.85x	8.62x	11.7x	11.1x	9.94x
EV / EBIT	10.4x	8.33x	7.4x	9.69x	11.4x	16.1x	14.8x	13x
EV / FCF	10.9x	10.9x	11.7x	12.5x	15.1x	19.7x	21.8x	19x
FCF Yield	9.14%	9.14%	8.57%	8.03%	6.61%	5.09%	4.58%	5.28%
Dividend per Share ²	2	2.2	2.5	2.8	3.1	1.686	1.812	2.002
Rate of return	4.11%	4.73%	5.22%	4.24%	3.55%	2.16%	2.32%	2.57%
EPS ²	2.74	3.73	5.46	5.35	5.22	3.148	3.506	4.022
Distribution rate	73%	59%	45.8%	52.3%	59.4%	53.5%	51.7%	49.8%
Net sales ¹	23,142	26,834	29,189	27,009	26,407	15,838	16,303	17,314
EBITDA ¹	5,976	6,932	6,912	6,737	6,677	3,918	4,114	4,488
EBIT ¹	3,673	4,612	4,752	4,760	5,049	2,841	3,092	3,421
Net income ¹	1,697	2,298	3,308	3,060	2,926	1,771	1,974	2,271
Net Debt ¹	8,483	9,977	6,032	7,896	8,448	3,673	3,789	2,601
Reference price ²	48.62	46.51	47.88	66.02	87.36	78.00	78.00	78.00
Nbr of stocks (in thousands)	6,13,694	6,11,712	6,08,010	5,79,125	5,61,823	5,38,766	5,38,766	-
Announcement Date	26/02/21	25/02/22	24/02/23	28/02/24	28/02/25	-	-	-

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.($)
HOLCIM LTD	24.78x	2.89x	11.66x	2.16%	5.33TCr
ANHUI CONCH CEMENT COMPANY LIMITED	13.44x	0.86x	3.92x	3.67%	1.75TCr
JAMES HARDIE INDUSTRIES PLC	48.74x	3.88x	15.16x	-.--%	1.42TCr
SHREE CEMENT LIMITED	51.55x	4.46x	18.84x	0.5%	1.06TCr
BUZZI SPA	10.95x	1.75x	6.67x	1.55%	1.06TCr
DANGOTE CEMENT PLC	10.96x	2.88x	6.59x	8.23%	748.8Cr
EAGLE MATERIALS INC.	16.78x	3.71x	10.9x	0.45%	717.4Cr
HUAXIN BUILDING MATERIALS GROUP CO., LTD.	18.97x	1.77x	7.19x	2.06%	688.87Cr
TCC GROUP HOLDINGS CO., LTD.	81.07x	1.94x	8.97x	3.83%	609.78Cr
TIANSHAN MATERIAL CO., LTD.	52x	-	-	-	584.11Cr
Average	32.92x	2.68x	9.99x	2.49%	1.4TCr
Weighted average by Cap.	28.93x	2.70x	10.52x	2.27%