Company Valuation: HIAG Immobilien Holding AG

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 864 918.3 957.8 829.8 806.3 858.6 858.6 -
Change - 6.28% 4.3% -13.36% -2.83% 6.49% 0% -
Enterprise Value (EV) 1 1,679 1,715 1,663 1,617 1,561 1,664 1,748 1,792
Change - 2.18% -3.02% -2.78% -3.47% 6.58% 5.08% 2.49%
P/E ratio -12.2x 16.1x 9.14x 8.32x 17.2x 12.2x 10.9x 10.2x
PBR 1.28x 1.21x 0.97x 0.78x 0.75x 0.77x 0.73x 0.7x
PEG - -0x 0.2x -1.6x -0.3x 0.2x 0.9x 1.45x
Capitalization / Revenue 16.2x 8x 6.21x 5.12x 5.98x 5.54x 5.27x 4.58x
EV / Revenue 31.4x 14.9x 10.8x 9.99x 11.6x 10.7x 10.7x 9.56x
EV / EBITDA -43.7x 24.4x 14.4x 14x 22x 17.8x 16.5x 15.3x
EV / EBIT -21.3x 24.6x 14.5x 14x 22.2x 17.9x 16.6x 15.4x
EV / FCF - -74.9x -84.9x -29.1x -51.9x -32.4x -27.2x -50.3x
FCF Yield - -1.34% -1.18% -3.44% -1.93% -3.09% -3.68% -1.99%
Dividend per Share 2 - 2.3 2.7 2.9 3.1 3.2 3.3 3.4
Rate of return - 2.1% 2.84% 3.54% 3.88% 3.76% 3.88% 4%
EPS 2 -8.85 6.82 10.39 9.85 4.65 6.953 7.81 8.36
Distribution rate - 33.7% 26% 29.4% 66.7% 46% 42.3% 40.7%
Net sales 1 53.49 114.7 154.3 161.9 134.8 154.9 162.8 187.3
EBITDA 1 -38.4 70.3 115.6 115.7 70.93 93.67 106.1 117.1
EBIT 1 -78.95 69.86 115.1 115.2 70.38 93.12 105.5 116.6
Net income 1 -70.7 55.2 89.3 99.41 46.97 70.2 78.95 84.29
Net Debt 1 814.7 797 705.6 787.3 754.7 805.1 889.5 933
Reference price 2 108.00 109.50 95.00 82.00 79.80 85.00 85.00 85.00
Nbr of stocks (in thousands) 8,000 8,386 10,082 10,120 10,104 10,102 10,102 -
Announcement Date 3/16/20 3/15/21 3/11/22 3/13/23 3/4/24 - - -
1CHF in Million2CHF
Estimates

P/E ratio, Detailed evolution

Add to a list
P/E ratio EV / Sales EV / EBITDA Yield Capi. ($)
12.25x10.75x17.78x+3.76%947M
9.81x2.51x5.1x+5.79%31.76B
8.63x3.94x8.66x+5.59%26.57B
14.96x3.05x16.11x+2.34%23B
54.78x24.47x73.2x+0.64%21.12B
5.69x1.05x5.71x+6.21%21.75B
5.62x1.4x8.81x+5.32%17.54B
15.28x3.68x14.38x+2.00%17.26B
11.09x2.6x8.32x+2.41%15.97B
Average 15.35x 5.94x 17.56x +3.78% 19.55B
Weighted average by Cap. 15.44x 5.31x 16.97x +4.01%
See all sector valuations

Year-on-year evolution of the PER

evolution-chart HIAG-IMMOBILIEN-HOLDING-A

Historical PBR trend

evolution-chart HIAG-IMMOBILIEN-HOLDING-A

Evolution Enterprise Value / Sales

evolution-chart HIAG-IMMOBILIEN-HOLDING-A

Change in Enterprise Value/EBITDA

evolution-chart HIAG-IMMOBILIEN-HOLDING-A

Year-on-year evolution of the Yield

evolution-chart HIAG-IMMOBILIEN-HOLDING-A
  1. Stock Market
  2. Equities
  3. HIAG Stock
  4. Valuation HIAG Immobilien Holding AG