Valuation Schindler Holding AG London S.E.

Stocks

Real-time Estimate Cboe Europe 05:01:28 11/09/2026 pm IST			5-day change	1st Jan Change
251.40 ^CHF	+0.04%		-3.88%	-16.04%

07/09	Goldman Sachs Downgrades Schindler to Sell, Cuts PT	MT
24/08	Lookthrough agreed to acquire Buildingminds GmbH from Schindler Holding AG.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	26,320	18,244	21,880	26,739	30,948	26,418	-	-
Change	-	-30.68%	19.93%	22.21%	15.74%	-14.64%	-	-
Enterprise Value (EV) ¹	23,983	15,848	19,006	23,486	27,362	22,524	22,115	21,727
Change	-	-33.92%	19.92%	23.58%	16.5%	-17.68%	-1.82%	-1.75%
P/E	31.8x	29.5x	24.8x	28x	29.8x	24.5x	22.5x	21.2x
PBR	6.11x	4.15x	4.66x	5.37x	6x	5.48x	4.98x	4.57x
PEG	-	-1.1x	0.6x	2.85x	4.18x	4.05x	2.56x	3.51x
Capitalization / Revenue	2.34x	1.61x	1.9x	2.38x	2.83x	2.38x	2.27x	2.18x
EV / Revenue	2.13x	1.4x	1.65x	2.09x	2.5x	2.03x	1.9x	1.8x
EV / EBITDA	15.1x	11.4x	11.8x	14x	15.9x	12.5x	11.6x	10.8x
EV / EBIT	19.2x	15.1x	15.1x	17.5x	18.8x	15.1x	13.8x	12.8x
EV / FCF	20x	28x	16.2x	15.8x	19.8x	21.2x	18.3x	16.7x
FCF Yield	4.99%	3.58%	6.18%	6.34%	5.06%	4.71%	5.47%	6%
Dividend per Share ²	4	4	5	6	6.8	6.882	7.533	8.01
Rate of return	1.64%	2.4%	2.51%	2.42%	2.42%	2.8%	3.07%	3.26%
EPS ²	7.68	5.66	8.04	8.83	9.46	10.03	10.92	11.57
Distribution rate	52.1%	70.7%	62.2%	68%	71.9%	68.6%	69%	69.2%
Net sales ¹	11,236	11,346	11,494	11,236	10,947	11,109	11,623	12,095
EBITDA ¹	1,591	1,391	1,604	1,674	1,718	1,800	1,909	2,006
EBIT ¹	1,252	1,047	1,255	1,344	1,454	1,495	1,602	1,704
Net income ¹	828	610	866	950	1,015	1,079	1,166	1,252
Net Debt ¹	-2,337	-2,396	-2,874	-3,253	-3,586	-3,894	-4,303	-4,691
Reference price ²	244.40	166.80	199.50	247.50	281.50	245.50	245.50	245.50
Nbr of stocks (in thousands)	1,07,507	1,07,643	1,07,468	1,07,560	1,07,395	1,06,780	-	-
Announcement Date	16/02/22	22/02/23	14/02/24	12/02/25	11/02/26	-	-	-

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.($)
SCHINDLER HOLDING AG	24.47x	2.03x	12.52x	2.8%	3.26TCr
KONE OYJ	24.3x	2.11x	13.84x	3.75%	3TCr
OTIS WORLDWIDE CORPORATION	16.97x	2.16x	12.88x	2.55%	2.58TCr
DAIFUKU CO., LTD.	22.74x	2.47x	14.02x	1.53%	1.34TCr
SHANGHAI MECHANICAL & ELECTRICAL INDUSTRY CO.,LTD.	23.17x	-	-	-	243.97Cr
KARDEX HOLDING AG	28.43x	1.91x	18x	2.32%	225.88Cr
HYUNDAI ELEVATOR CO., LTD	14.62x	-	-	5.33%	201.22Cr
INTERROLL HOLDING AG	20.91x	1.79x	10.16x	2.21%	147.53Cr
SAVARIA CORPORATION	20.44x	2.18x	10.43x	2.03%	146.5Cr
Average	21.78x	2.09x	13.12x	2.81%	1.24TCr
Weighted average by Cap.	22.25x	2.14x	13.22x	2.86%