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 1,302 - -
Change - -43.18% - 11% -28.6% - -
Enterprise Value (EV) 1 3,320 1,846 1,448 1,618 1,122 1,090 1,050
Change - -44.4% - 11.72% -30.68% -2.83% -3.67%
P/E 41.9x 23.3x 26.4x 32.8x 22.5x 19.1x 16.7x
PBR 9.74x 5.59x 3.5x 3.73x 2.5x 2.32x 2.16x
PEG - 8.08x - -2.9x 6.98x 1.1x 1.2x
Capitalization / Revenue 5.29x 2.9x 3.12x 3.55x 2.28x 2.06x 1.93x
EV / Revenue 5.19x 2.78x 2.75x 3.15x 1.97x 1.72x 1.56x
EV / EBITDA 27.1x 14.3x 14.4x 17.2x 10.9x 9.53x 8.24x
EV / EBIT 33.4x 17.5x 18.6x 22.6x 14.5x 12.4x 10.5x
EV / FCF -4,150x 37.5x 18.5x 40.7x 47.9x 18.9x 15.5x
FCF Yield -0.02% 2.67% 5.41% 2.46% 2.09% 5.3% 6.45%
Dividend per Share 2 31 32 32 32 31.69 35.71 38.88
Rate of return 0.76% 1.36% 1.6% 1.45% 2.03% 2.29% 2.49%
EPS 2 98.08 100.9 75.55 67.14 69.3 81.89 93.51
Distribution rate 31.6% 31.7% 42.4% 47.7% 45.7% 43.6% 41.6%
Net sales 1 640.1 664.4 527.1 514.2 570.4 632.4 673.4
EBITDA 1 122.5 129.3 100.4 94.12 102.5 114.3 127.5
EBIT 1 99.3 105.2 77.82 71.75 77.5 87.93 100.4
Net income 1 80.6 82.78 62.5 55.95 57.74 68.8 79.26
Net Debt 1 -68.5 -79.3 -194.8 -205.8 -180.6 -212.3 -252.3
Reference price 2 4,105.00 2,350.00 1,994.00 2,200.00 1,560.00 1,560.00 1,560.00
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
22.63x1.98x11.01x2.02% 1.61B
25.28x2.12x13.14x2.74% 33.9B
25.19x2.19x14.36x3.62% 31.02B
17.65x2.23x13.2x2.45% 26.88B
23.49x2.58x14.59x1.46% 13.41B
23.55x - - - 2.47B
30.25x2.04x19.23x2.2% 2.41B
14.58x - - 5.35% 1.97B
19.61x2.09x10x2.12% 1.39B
Average 22.47x 2.18x 13.65x 2.75% 12.78B
Weighted average by Cap. 23.04x 2.22x 13.74x 2.78%

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

  1. Stock Market
  2. Stocks
  3. INRN Stock
  4. Valuation Interroll Holding AG