|
Market Closed -
Swiss Exchange
10:00:15 06/11/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 8,635.00 CHF | -2.32% |
|
+2.55% | -25.50% |
| 04/11 | Lindt investors seek board shake-up at chocolate maker after CEO ouster | RE |
| 27/10 | Food and household brands warn of more price hikes as Iran war costs bite | RE |
Company Valuation: Lindt
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 | 20,175 | - | - |
| Change | - | -26.54% | 7.81% | -2.04% | 15.34% | -24.65% | - | - |
| Enterprise Value (EV) 1 | 30,217 | 22,552 | 24,640 | 23,863 | 27,872 | 21,196 | 21,130 | 21,081 |
| Change | - | -25.37% | 9.26% | -3.15% | 16.8% | -23.95% | -0.31% | -0.23% |
| P/E | 60.5x | 39.8x | 35.7x | 34.5x | 37.1x | 28.2x | 26.5x | 24.7x |
| PBR | 5.6x | 5.09x | 5.63x | 4.79x | 5.44x | 4.05x | 3.88x | 3.7x |
| PEG | - | 2.2x | 1.8x | 25.55x | 4.5x | 35.48x | 4.13x | 3.4x |
| Capitalization / Revenue | 6.53x | 4.42x | 4.56x | 4.25x | 4.53x | 3.4x | 3.29x | 3.12x |
| EV / Revenue | 6.59x | 4.54x | 4.74x | 4.36x | 4.71x | 3.57x | 3.44x | 3.26x |
| EV / EBITDA | 32.8x | 22.2x | 22.5x | 20.2x | 21.9x | 16.4x | 15.6x | 14.7x |
| EV / EBIT | 46.9x | 30.3x | 30.3x | 27x | 28.7x | 21.6x | 20.4x | 19.1x |
| EV / FCF | 51.6x | 42.9x | 51.6x | 27.4x | 148x | 25.9x | 28x | 27.8x |
| FCF Yield | 1.94% | 2.33% | 1.94% | 3.65% | 0.67% | 3.86% | 3.57% | 3.6% |
| Dividend per Share 2 | 1,200 | 1,300 | 1,400 | 1,500 | 1,800 | 1,860 | 1,973 | 2,080 |
| Rate of return | 0.98% | 1.37% | 1.37% | 1.5% | 1.55% | 2.09% | 2.21% | 2.33% |
| EPS 2 | 2,019 | 2,387 | 2,859 | 2,898 | 3,137 | 3,162 | 3,365 | 3,609 |
| Distribution rate | 59.4% | 54.5% | 49% | 51.8% | 57.4% | 58.8% | 58.7% | 57.6% |
| Net sales 1 | 4,586 | 4,970 | 5,201 | 5,468 | 5,916 | 5,938 | 6,138 | 6,458 |
| EBITDA 1 | 921.5 | 1,018 | 1,094 | 1,182 | 1,271 | 1,289 | 1,352 | 1,436 |
| EBIT 1 | 644.9 | 744.6 | 813.1 | 884.2 | 971 | 981.2 | 1,035 | 1,103 |
| Net income 1 | 490.5 | 569.7 | 671.4 | 672.3 | 727.2 | 726.8 | 764.5 | 814.3 |
| Net Debt 1 | 294.7 | 571.3 | 943.3 | 649.4 | 1,096 | 1,021 | 954.3 | 906 |
| Reference price 2 | 1,22,200.00 | 95,000.00 | 1,02,000.00 | 1,00,000.00 | 1,16,400.00 | 89,200.00 | 89,200.00 | 89,200.00 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.43x | 3.01x | 14.83x | 3.66% | 27TCr | |
| 19.12x | 2.59x | 15.36x | 3.1% | 8.36TCr | |
| 18.03x | 1.85x | 10.6x | 3.48% | 4.81TCr | |
| 20.74x | 3.25x | 13.05x | 3.23% | 3.58TCr | |
| 12.82x | 0.48x | 8.44x | 2.98% | 3.33TCr | |
| 30.07x | 5.92x | 19.72x | 2.93% | 3.07TCr | |
| 19.09x | 1.85x | 12.98x | 4.32% | 2.98TCr | |
| -8.64x | 1.86x | 9.22x | 6.5% | 2.91TCr | |
| Average | 16.71x | 2.60x | 13.02x | 3.77% | 7TCr | |
| Weighted average by Cap. | 19.50x | 2.75x | 13.93x | 3.63% |
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
- LISN Stock
- LISP Stock
- Valuation Lindt
Select your edition
All financial news and data tailored to specific country editions
