|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Capitalization1 |
6 842 | 4 989 | 5 425 | 4 135 | - | - |
| Entreprise Value (EV)1 |
7 302 | 5 550 | 6 286 | 5 455 | 5 492 | 5 558 |
| P/E ratio |
24,0x | 21,0x | 17,5x | -68,2x | 32,8x | 18,5x |
| Yield |
2,92% | 4,25% | 4,02% | - | 2,38% | 3,09% |
| Capitalization / Revenue |
6,60x | 4,33x | 4,48x | 6,34x | 4,28x | 3,57x |
| EV / Revenue |
7,04x | 4,81x | 5,19x | 8,36x | 5,68x | 4,80x |
| EV / EBITDA |
12,5x | 8,82x | 9,79x | 26,1x | 12,6x | 9,63x |
| Price to Book |
2,85x | 2,07x | 2,20x | 1,74x | 1,68x | 1,58x |
| Nbr of stocks (in thousands) |
30 696 | 30 700 | 30 700 | 30 699 | - | - |
| Reference price (CHF) |
223 | 163 | 177 | 135 | 135 | 135 |
| Last update |
02/26/2018 | 03/12/2019 | 03/10/2020 | 09/11/2020 | 09/11/2020 | 09/11/2020 |
|
1 CHF in Million Estimates
|
|
| Income Statement Evolution | |
|
|
|
| Annual Income Statement Data |
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Net sales1 |
1 037 | 1 153 | 1 210 | 652 | 967 | 1 158 |
| EBITDA1 |
584 | 629 | 642 | 209 | 438 | 577 |
| Operating profit (EBIT)1 |
340 | 384 | 403 | -43,7 | 191 | 316 |
| Operating Margin |
32,8% | 33,3% | 33,3% | -6,70% | 19,7% | 27,3% |
| Pre-Tax Profit (EBT)1 |
355 | 299 | 387 | -73,7 | 152 | 273 |
| Net income1 |
286 | 238 | 309 | -60,9 | 124 | 219 |
| Net margin |
27,5% | 20,6% | 25,5% | -9,33% | 12,9% | 18,9% |
| EPS2 |
9,30 | 7,75 | 10,1 | -1,97 | 4,11 | 7,28 |
| Dividend per Share2 |
6,50 | 6,90 | 7,10 | - | 3,21 | 4,16 |
| Last update |
02/26/2018 | 03/12/2019 | 03/10/2020 | 09/17/2020 | 09/17/2020 | 09/17/2020 |
|
1 CHF in Million 2 CHF Estimates
|
|
|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Net Debt1 |
460 | 561 | 861 | 1 320 | 1 357 | 1 423 |
| Net Cash position1 |
- | - | - | - | - | - |
| Leverage (Debt / EBITDA) |
0,79x | 0,89x | 1,34x | 6,33x | 3,10x | 2,47x |
| Free Cash Flow1 |
296 | 207 | -261 | -91,3 | -36,5 | 0,28 |
| ROE (Net Profit / Equities) |
12,3% | 11,8% | 12,7% | -2,04% | 5,44% | 9,22% |
| Shareholders' equity1 |
2 321 | 2 016 | 2 434 | 2 987 | 2 284 | 2 378 |
| ROA (Net Profit / Asset) |
6,83% | 6,56% | 6,90% | -1,76% | 6,00% | 6,14% |
| Assets1 |
4 182 | 3 627 | 4 479 | 3 462 | 2 072 | 3 570 |
| Book Value Per Share2 |
78,2 | 78,7 | 80,4 | 77,5 | 80,4 | 85,1 |
| Cash Flow per Share2 |
17,3 | 17,5 | 16,7 | 7,77 | 13,3 | 17,4 |
| Capex1 |
234 | 332 | 773 | 260 | 364 | 440 |
| Capex / Sales |
22,5% | 28,8% | 63,9% | 39,8% | 37,7% | 38,0% |
| Last update |
02/26/2018 | 03/12/2019 | 03/10/2020 | 09/17/2020 | 09/17/2020 | 09/17/2020 |
|
1 CHF in Million 2 CHF Estimates
|
|
|
|
|
|
Financial data source
© 2020 S&P Global Market Intelligence
|
|
Capitalization (CHF) 4 135 120 547 Capitalization (USD) 4 546 486 660 Net sales (CHF) 1 210 100 000 Net sales (USD) 1 331 666 646 Sales / Employee (CHF) 604 144 Sales / Employee (USD) 664 836 Free-Float capitalization (CHF) 2 397 000 225 Free-Float capitalization (USD) 2 635 456 313 Avg. Exchange 20 sessions (CHF) 18 738 495 Avg. Exchange 20 sessions (USD) 20 620 964 Average Daily Capital Traded 0,45%
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Evolution Valeur d'Entreprise / EBITDA
|
United Kingdom
Canada
France
Deutschland
Schweiz (DE)
Report
