|
Real-time Estimate
Cboe Europe
08:10:00 2026-09-07 am EDT
|
5-day change | 1st Jan Change | ||
| 147.00 CHF | -3.16% |
|
-2.51% | -45.41% |
| Aug. 27 | Bystronic to Buy Switzerland's Isochronic | MT |
| Aug. 26 | Bystronic AG agreed to acquire Isochronic AG. | CI |
Company Valuation: Bystronic AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,248 | 2,651 | 1,326 | 985.5 | 641.1 | 313.4 | 313.4 | - |
| Change | - | 17.96% | -50% | -25.66% | -34.95% | -51.12% | 0% | - |
| Enterprise Value (EV) 1 | 1,982 | 2,191 | 1,110 | 638.3 | 318.1 | 229.4 | 66.53 | 93.92 |
| Change | - | 10.56% | -49.36% | -42.48% | -50.17% | -27.86% | 474.37% | 41.17% |
| P/E | 34.6x | -92.8x | 36.2x | 23.5x | -9.49x | -19.3x | -9.25x | -44.3x |
| PBR | 2.83x | 3.25x | 1.83x | 1.35x | 1.01x | 0.94x | 0.56x | 0.58x |
| PEG | - | 1x | -0x | 1.6x | 0x | 0.3x | -0.3x | 0.6x |
| Capitalization / Revenue | 1.75x | 2.82x | 1.3x | 1.06x | 0.99x | 0.91x | 0.48x | 0.45x |
| EV / Revenue | 1.54x | 2.33x | 1.09x | 0.69x | 0.49x | 0.37x | 0.1x | 0.14x |
| EV / EBITDA | 16.8x | 24.8x | 15.9x | 8.47x | -5.46x | -38.2x | -6.91x | 13.8x |
| EV / EBIT | 24.9x | 31.3x | 23.1x | 11.7x | -3.79x | -11.6x | -2.27x | -13.4x |
| EV / FCF | 50.4x | 142x | -27.3x | 18.8x | 3,181x | -14.2x | -1.24x | -6.39x |
| FCF Yield | 1.98% | 0.7% | -3.66% | 5.33% | 0.03% | -7.06% | -80.9% | -15.7% |
| Dividend per Share 2 | 60 | 60 | 12 | 12 | 4 | 4 | 4 | 4.8 |
| Rate of return | 5.51% | 4.68% | 1.87% | 2.52% | 1.29% | 1.48% | 2.64% | 3.16% |
| EPS 2 | 31.46 | -13.81 | 17.69 | 20.28 | -32.67 | -14 | -16.4 | -3.427 |
| Distribution rate | 191% | -434% | 67.8% | 59.2% | -12.2% | -28.6% | -24.4% | -140% |
| Net sales 1 | 1,284 | 939.3 | 1,016 | 930.1 | 648.3 | 613.2 | 653.7 | 691.4 |
| EBITDA 1 | 117.8 | 88.5 | 69.9 | 75.4 | -58.2 | -6 | -9.627 | 6.813 |
| EBIT 1 | 79.7 | 70.1 | 48.1 | 54.4 | -84 | -19.8 | -29.37 | -7.03 |
| Net income 1 | 65 | -28.6 | 36.6 | 41.9 | -67.6 | -28.9 | -35.32 | -6.342 |
| Net Debt 1 | -265.6 | -459.9 | -216.1 | -347.2 | -323 | -328.2 | -246.8 | -219.4 |
| Reference price 2 | 1,088.00 | 1,282.00 | 641.00 | 476.50 | 310.00 | 151.80 | 151.80 | 151.80 |
| Nbr of stocks (in thousands) | 2,066 | 2,068 | 2,068 | 2,068 | 2,068 | 2,064 | 2,064 | - |
| Announcement Date | 3/16/21 | 3/15/22 | 3/2/23 | 2/29/24 | 2/26/25 | 2/25/26 | - | - |
1CHF in Million2CHF
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -12.59x | 0.02x | 4.26x | 2.64% | 387M | |
| 30.81x | 5.27x | 19.16x | 0.85% | 121B | |
| 26.82x | 4.93x | 17.28x | 2.24% | 35.46B | |
| 21.61x | 1.85x | 13.33x | 2.17% | 31.42B | |
| 30.13x | 4.02x | 15.19x | 0.11% | 29.63B | |
| 19.55x | 3.3x | 10.63x | 1.58% | 27.05B | |
| 21.3x | 3.09x | 13.33x | 1.1% | 25.98B | |
| 23.03x | 2.82x | 12.15x | 1.64% | 24.68B | |
| 25.88x | 3.25x | 15.9x | 1.75% | 24.01B | |
| 90.47x | 34.14x | 74.44x | 0.42% | 23.57B | |
| Average | 27.70x | 6.27x | 19.57x | 1.45% | 34.35B | |
| Weighted average by Cap. | 31.03x | 6.15x | 20.02x | 1.22% |
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
- BYS Stock
- Valuation Bystronic AG
Select your edition
All financial news and data tailored to specific country editions
