Valuation Lindt London S.E.

Stocks

Market Closed - London S.E. Other stock markets 09:06:35 31/07/2026 pm IST			After hours 08:50:00 pm
95,100.00 ^CHF	-0.73%		96,200.00	+1.16%

24/07	Swiss stocks - Factors to watch on July 24	RE
23/07	BofA Forecasts H2 Volume Inflection for Lindt & Sprüngli; Price Objective, Estimates Updated	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	22,112	-	-
Change	-	-26.54%	7.81%	-2.04%	15.34%	-17.42%	-	-
Enterprise Value (EV) ¹	30,217	22,552	24,640	23,863	27,872	23,116	23,029	22,958
Change	-	-25.37%	9.26%	-3.15%	16.8%	-17.06%	-0.38%	-0.31%
P/E	60.5x	39.8x	35.7x	34.5x	37.1x	30.1x	28x	26.1x
PBR	5.6x	5.09x	5.63x	4.79x	5.44x	4.41x	4.22x	4.03x
PEG	-	2.2x	1.8x	25.55x	4.5x	11.63x	3.79x	3.47x
Capitalization / Revenue	6.53x	4.42x	4.56x	4.25x	4.53x	3.67x	3.52x	3.33x
EV / Revenue	6.59x	4.54x	4.74x	4.36x	4.71x	3.83x	3.67x	3.46x
EV / EBITDA	32.8x	22.2x	22.5x	20.2x	21.9x	17.6x	16.6x	15.5x
EV / EBIT	46.9x	30.3x	30.3x	27x	28.7x	23.1x	21.5x	20.1x
EV / FCF	51.6x	42.9x	51.6x	27.4x	148x	28x	29.6x	28.4x
FCF Yield	1.94%	2.33%	1.94%	3.65%	0.67%	3.57%	3.38%	3.52%
Dividend per Share ²	1,200	1,300	1,400	1,500	1,800	1,866	2,002	2,114
Rate of return	0.98%	1.37%	1.37%	1.5%	1.55%	1.93%	2.07%	2.18%
EPS ²	2,019	2,387	2,859	2,898	3,137	3,218	3,456	3,716
Distribution rate	59.4%	54.5%	49%	51.8%	57.4%	58%	57.9%	56.9%
Net sales ¹	4,586	4,970	5,201	5,468	5,916	6,031	6,282	6,636
EBITDA ¹	921.5	1,018	1,094	1,182	1,271	1,310	1,391	1,483
EBIT ¹	644.9	744.6	813.1	884.2	971	999.7	1,069	1,144
Net income ¹	490.5	569.7	671.4	672.3	727.2	746.4	798.5	856
Net Debt ¹	294.7	571.3	943.3	649.4	1,096	1,005	917.6	846.4
Reference price ²	1,22,200.00	95,000.00	1,02,000.00	1,00,000.00	1,16,400.00	96,900.00	96,900.00	96,900.00
Nbr of stocks (in thousands)	241	232	233	231	230	229.2	-	-
Announcement Date	08/03/22	07/03/23	05/03/24	04/03/25	10/03/26	-	-	-

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	29.52x	3.76x	17.32x	1.96%	2.67TCr
BARRY CALLEBAUT AG	30.61x	0.7x	10.38x	2.64%	748.26Cr
CLOETTA AB	20.07x	1.85x	11.87x	2.75%	165.13Cr
MORINAGA&CO., LTD.	13.3x	0.86x	6.31x	2.66%	137.71Cr
GUAN CHONG	10.59x	-	-	2.98%	84Cr
DELFI LIMITED	12.58x	0.7x	6.13x	4.39%	41Cr
Average	19.45x	1.58x	10.40x	2.9%	641.07Cr
Weighted average by Cap.	28.15x	2.93x	15.18x	2.2%