Valuation Lindt

Stocks

Market Closed - Swiss Exchange Other stock markets 09:01:23 15/07/2026 pm IST			5-day change	1st Jan Change
96,500.00 ^CHF	+1.37%		-1.33%	-17.10%

09/07	Barry Callebaut volumes recover, analysts question cocoa price assumptions	RE
09/07	Barry Callebaut's Q3 volumes rise for first time in two years	RE

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	22,017	-	-
Change	-	-26.54%	7.81%	-2.04%	15.34%	-17.77%	-	-
Enterprise Value (EV) ¹	30,217	22,552	24,640	23,863	27,872	22,876	22,793	22,714
Change	-	-25.37%	9.26%	-3.15%	16.8%	-17.92%	-0.36%	-0.35%
P/E	60.5x	39.8x	35.7x	34.5x	37.1x	30.1x	27.7x	25.7x
PBR	5.6x	5.09x	5.63x	4.79x	5.44x	4.37x	4.21x	4.05x
PEG	-	2.2x	1.8x	25.55x	4.5x	12.94x	3.26x	3.3x
Capitalization / Revenue	6.53x	4.42x	4.56x	4.25x	4.53x	3.63x	3.45x	3.25x
EV / Revenue	6.59x	4.54x	4.74x	4.36x	4.71x	3.77x	3.57x	3.35x
EV / EBITDA	32.8x	22.2x	22.5x	20.2x	21.9x	17.5x	16.2x	15.1x
EV / EBIT	46.9x	30.3x	30.3x	27x	28.7x	22.8x	21x	19.4x
EV / FCF	51.6x	42.9x	51.6x	27.4x	148x	29.7x	29.6x	28.7x
FCF Yield	1.94%	2.33%	1.94%	3.65%	0.67%	3.36%	3.38%	3.49%
Dividend per Share ²	1,200	1,300	1,400	1,500	1,800	1,855	1,998	2,120
Rate of return	0.98%	1.37%	1.37%	1.5%	1.55%	1.92%	2.07%	2.2%
EPS ²	2,019	2,387	2,859	2,898	3,137	3,210	3,482	3,754
Distribution rate	59.4%	54.5%	49%	51.8%	57.4%	57.8%	57.4%	56.5%
Net sales ¹	4,586	4,970	5,201	5,468	5,916	6,066	6,384	6,777
EBITDA ¹	921.5	1,018	1,094	1,182	1,271	1,310	1,406	1,506
EBIT ¹	644.9	744.6	813.1	884.2	971	1,003	1,084	1,168
Net income ¹	490.5	569.7	671.4	672.3	727.2	740.8	797.1	854.9
Net Debt ¹	294.7	571.3	943.3	649.4	1,096	859.2	775.7	696.5
Reference price ²	1,22,200.00	95,000.00	1,02,000.00	1,00,000.00	1,16,400.00	96,500.00	96,500.00	96,500.00
Nbr of stocks (in thousands)	241	232	233	231	230	230.3	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
LINDT	29.66x	3.72x	17.24x	1.95%	2.69TCr
BARRY CALLEBAUT AG	31.22x	0.69x	10.37x	2.61%	761.47Cr
CLOETTA AB	17.52x	1.66x	10.42x	3.08%	144.92Cr
MORINAGA&CO., LTD.	13.76x	0.89x	6.52x	2.57%	139.37Cr
GUAN CHONG	9.75x	-	-	3.23%	78Cr
DELFI LIMITED	12.81x	0.72x	6.25x	4.31%	42Cr
Average	19.12x	1.54x	10.16x	2.96%	642.39Cr
Weighted average by Cap.	28.35x	2.89x	15.08x	2.2%