|
Market Closed -
London S.E.
16:20:00 10/09/2026 BST
|
5-day change | 1st Jan Change | ||
| 251.30 CHF | -0.51% |
|
-3.55% | -15.97% |
| 09-07 | Goldman Sachs Downgrades Schindler to Sell, Cuts PT | MT |
| 08-24 | Lookthrough agreed to acquire Buildingminds GmbH from Schindler Holding AG. | CI |
Company Valuation: Schindler Holding AG
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) | 107,507 | 107,643 | 107,468 | 107,560 | 107,395 | 106,780 | - | - |
| Announcement Date | 16/02/22 | 22/02/23 | 14/02/24 | 12/02/25 | 11/02/26 | - | - | - |
1CHF in Million2CHF
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.52x | 2.03x | 12.55x | 2.8% | 32.68B | |
| 24.29x | 2.11x | 13.83x | 3.75% | 29.98B | |
| 17.33x | 2.2x | 13.09x | 2.49% | 26.38B | |
| 23.13x | 2.52x | 14.2x | 1.51% | 13.65B | |
| 23.68x | - | - | - | 2.49B | |
| 29.26x | 1.97x | 18.55x | 2.25% | 2.33B | |
| 14.76x | - | - | 5.28% | 2.04B | |
| 22.42x | 1.96x | 10.89x | 2.04% | 1.6B | |
| 20.24x | 2.15x | 10.31x | 2.06% | 1.45B | |
| Average | 22.18x | 2.13x | 13.35x | 2.77% | 12.51B | |
| Weighted average by Cap. | 22.42x | 2.15x | 13.32x | 2.84% |
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
- SCHN Stock
- 0QO1 Stock
- Valuation Schindler Holding AG
Select your edition
All financial news and data tailored to specific country editions
