Company Valuation: Interroll Holding AG

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2024 2025 2026 2027 2028
Market Cap 1 3,388 1,925 1,643 1,824 1,309 - -
Change - -43.18% - 11% -28.24% - -
Enterprise Value (EV) 1 3,320 1,846 1,448 1,618 1,128 1,097 1,057
Change - -44.4% - 11.72% -30.27% -2.81% -3.65%
P/E 41.9x 23.3x 26.4x 32.8x 22.6x 19.1x 16.8x
PBR 9.74x 5.59x 3.5x 3.73x 2.51x 2.33x 2.17x
PEG - 8.08x - -2.9x 7.02x 1.1x 1.2x
Capitalization / Revenue 5.29x 2.9x 3.12x 3.55x 2.29x 2.07x 1.94x
EV / Revenue 5.19x 2.78x 2.75x 3.15x 1.98x 1.73x 1.57x
EV / EBITDA 27.1x 14.3x 14.4x 17.2x 11x 9.59x 8.29x
EV / EBIT 33.4x 17.5x 18.6x 22.6x 14.6x 12.5x 10.5x
EV / FCF -4,150x 37.5x 18.5x 40.7x 48.2x 19x 15.6x
FCF Yield -0.02% 2.67% 5.41% 2.46% 2.07% 5.27% 6.41%
Dividend per Share 2 31 32 32 32 31.69 35.71 38.88
Rate of return 0.76% 1.36% 1.6% 1.45% 2.02% 2.28% 2.48%
EPS 2 98.08 100.9 75.55 67.14 69.3 81.89 93.51
Distribution rate 31.6% 31.7% 42.4% 47.7% 45.7% 43.6% 41.6%
Net sales 1 640.1 664.4 527.1 514.2 570.4 632.4 673.4
EBITDA 1 122.5 129.3 100.4 94.12 102.5 114.3 127.5
EBIT 1 99.3 105.2 77.82 71.75 77.5 87.93 100.4
Net income 1 80.6 82.78 62.5 55.95 57.74 68.8 79.26
Net Debt 1 -68.5 -79.3 -194.8 -205.8 -180.6 -212.3 -252.3
Reference price 2 4,105.00 2,350.00 1,994.00 2,200.00 1,568.00 1,568.00 1,568.00
Nbr of stocks (in thousands) 825 819 824 829 834.8 - -
Announcement Date 17/03/22 16/03/23 12/03/25 13/03/26 - - -
1CHF in Million2CHF
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
23.2x2.04x11.33x1.97% 166.04Cr
25.47x2.14x13.24x2.72% 3.42TCr
25.75x2.24x14.7x3.54% 3.18TCr
17.78x2.24x13.28x2.43% 2.71TCr
23.64x2.6x14.7x1.45% 1.35TCr
23.5x - - - 246.84Cr
30.9x2.09x19.67x2.15% 246.76Cr
14.46x - - 5.39% 195.65Cr
20.39x2.17x10.38x2.04% 145.3Cr
Average 22.79x 2.22x 13.90x 2.71% 1.3TCr
Weighted average by Cap. 23.34x 2.25x 13.91x 2.74%

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

  1. Stock Market
  2. Stocks
  3. INRN Stock
  4. Valuation Interroll Holding AG