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 1,262 - -
Change - -43.18% - 11% -30.8% - -
Enterprise Value (EV) 1 3,320 1,846 1,448 1,618 1,081 1,049 1,009
Change - -44.4% - 11.72% -33.2% -2.92% -3.81%
P/E 41.9x 23.3x 26.4x 32.8x 21.8x 18.4x 16.2x
PBR 9.74x 5.59x 3.5x 3.73x 2.42x 2.25x 2.09x
PEG - 8.08x - -2.9x 6.77x 1x 1.2x
Capitalization / Revenue 5.29x 2.9x 3.12x 3.55x 2.21x 2x 1.87x
EV / Revenue 5.19x 2.78x 2.75x 3.15x 1.89x 1.66x 1.5x
EV / EBITDA 27.1x 14.3x 14.4x 17.2x 10.5x 9.18x 7.92x
EV / EBIT 33.4x 17.5x 18.6x 22.6x 13.9x 11.9x 10x
EV / FCF -4,150x 37.5x 18.5x 40.7x 46.2x 17.1x 14.2x
FCF Yield -0.02% 2.67% 5.41% 2.46% 2.16% 5.85% 7.07%
Dividend per Share 2 31 32 32 32 31.69 35.75 38.92
Rate of return 0.76% 1.36% 1.6% 1.45% 2.1% 2.36% 2.57%
EPS 2 98.08 100.9 75.55 67.14 69.3 81.97 93.21
Distribution rate 31.6% 31.7% 42.4% 47.7% 45.7% 43.6% 41.8%
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 88.01 100.5
Net income 1 80.6 82.78 62.5 55.95 57.7 68.62 79.19
Net Debt 1 -68.5 -79.3 -194.8 -205.8 -181.3 -212.9 -252.8
Reference price 2 4,105.00 2,350.00 1,994.00 2,200.00 1,512.00 1,512.00 1,512.00
Nbr of stocks (in thousands) 825 819 824 829 834.8 - -
Announcement Date 3/17/22 3/16/23 3/12/25 3/13/26 - - -
1CHF in Million2CHF
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
21.36x1.85x10.28x2.14% 1.52B
25.27x2.12x13.13x2.75% 33.82B
24.94x2.18x14.26x3.65% 30.74B
18.24x2.29x13.51x2.39% 27.8B
25.12x2.81x15.84x1.36% 14.38B
24.31x - - - 2.59B
29.96x2.02x19.06x2.22% 2.38B
13.84x - - 5.63% 1.81B
22.05x2.32x11.09x1.89% 1.56B
Average 22.79x 2.23x 13.88x 2.75% 12.96B
Weighted average by Cap. 23.29x 2.26x 13.94x 2.74%

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