|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,312.00 CHF | +0.15% |
|
-0.76% | -40.36% |
| 01/07 | Interroll Buys Nordic Distributor Interroll AS | MT |
| 12/06 | Interroll Holding AG Announces Board Appointments | CI |
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 | 1,095 | - | - |
| Change | - | -43.18% | - | 11% | -39.95% | - | - |
| Enterprise Value (EV) 1 | 3,320 | 1,846 | 1,448 | 1,824 | 867.2 | 836 | 797.2 |
| Change | - | -44.4% | - | 25.93% | -52.46% | -3.6% | -4.64% |
| P/E | 41.9x | 23.3x | 26.4x | 32.8x | 17.9x | 15.2x | 13.6x |
| PBR | 9.74x | 5.59x | 3.5x | - | 2.12x | 1.96x | 1.81x |
| PEG | - | 8.08x | - | -2.9x | 1.89x | 0.9x | 1.1x |
| Capitalization / Revenue | 5.29x | 2.9x | 3.12x | 3.55x | 2.01x | 1.82x | 1.7x |
| EV / Revenue | 5.19x | 2.78x | 2.75x | 3.55x | 1.59x | 1.39x | 1.24x |
| EV / EBITDA | 27.1x | 14.3x | 14.4x | 19.4x | 8.55x | 7.19x | 6.23x |
| EV / EBIT | 33.4x | 17.5x | 18.6x | 25.4x | 11x | 9.05x | 7.76x |
| EV / FCF | -4,150x | 37.5x | 18.5x | - | 12.9x | 13.1x | 10.8x |
| FCF Yield | -0.02% | 2.67% | 5.41% | - | 7.76% | 7.63% | 9.26% |
| Dividend per Share 2 | 31 | 32 | 32 | - | 33.16 | 36.81 | 38.77 |
| Rate of return | 0.76% | 1.36% | 1.6% | - | 2.53% | 2.81% | 2.96% |
| EPS 2 | 98.08 | 100.9 | 75.55 | 67.14 | 73.48 | 86.18 | 96.48 |
| Distribution rate | 31.6% | 31.7% | 42.4% | - | 45.1% | 42.7% | 40.2% |
| Net sales 1 | 640.1 | 664.4 | 527.1 | 514.2 | 544.3 | 600.7 | 643.8 |
| EBITDA 1 | 122.5 | 129.3 | 100.4 | 94.12 | 101.5 | 116.3 | 127.9 |
| EBIT 1 | 99.3 | 105.2 | 77.82 | 71.75 | 78.62 | 92.33 | 102.8 |
| Net income 1 | 80.6 | 82.78 | 62.5 | 55.95 | 62.51 | 73.91 | 82.52 |
| Net Debt 1 | -68.5 | -79.3 | -194.8 | - | -228.1 | -259.3 | -298.1 |
| Reference price 2 | 4,105.00 | 2,350.00 | 1,994.00 | 2,200.00 | 1,312.00 | 1,312.00 | 1,312.00 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.83x | 1.59x | 8.53x | 2.53% | 135.32Cr | |
| 25.77x | 2.15x | 13.29x | 2.7% | 3.47TCr | |
| 23.57x | 2.12x | 13.72x | 3.86% | 2.96TCr | |
| 17.21x | 2.23x | 12.63x | 2.45% | 2.71TCr | |
| 31.8x | 3.48x | 19.89x | 1.11% | 1.67TCr | |
| 26.92x | - | - | - | 281.91Cr | |
| 29.11x | 1.9x | 18.4x | 2.27% | 221.46Cr | |
| 14.13x | - | - | 5.52% | 168.81Cr | |
| 21.64x | 2.31x | 11.12x | 1.92% | 150.41Cr | |
| Average | 23.11x | 2.26x | 13.94x | 2.8% | 1.31TCr | |
| Weighted average by Cap. | 23.88x | 2.35x | 14.23x | 2.73% |
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
- INRN Stock
- Valuation Interroll Holding AG
Select your edition
All financial news and data tailored to specific country editions
