|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 105.20 CHF | +0.77% |
|
+5.38% | -9.74% |
| Apr. 17 | Komax Elects New Board Chair | MT |
| Mar. 09 | Komax Holding AG Reports Earnings Results for the Full Year Ended December 31, 2024 | CI |
Company Valuation: Komax Holding AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 677.5 | 972.5 | 1,320 | 1,028 | 588.5 | 534.9 | - | - |
| Change | - | 43.55% | 35.69% | -22.08% | -42.77% | -9.11% | - | - |
| Enterprise Value (EV) 1 | 769.9 | 1,071 | 1,425 | 1,121 | 686.1 | 612.4 | 603.1 | 582.1 |
| Change | - | 39.1% | 33.07% | -21.32% | -38.81% | -10.74% | -1.53% | -3.47% |
| P/E ratio | -519x | 32x | 21.4x | 23.5x | -183x | 36.3x | 14.3x | 10.2x |
| PBR | 2.87x | 3.67x | 3.17x | 2.63x | 1.65x | 1.46x | 1.39x | 1.33x |
| PEG | - | -0x | 0.4x | -0.8x | 2x | -0x | 0x | 0.3x |
| Capitalization / Revenue | 2.07x | 2.31x | 2.18x | 1.35x | 0.95x | 0.85x | 0.78x | 0.74x |
| EV / Revenue | 2.35x | 2.54x | 2.35x | 1.47x | 1.1x | 0.97x | 0.88x | 0.81x |
| EV / EBITDA | 29.2x | 17.7x | 16x | 12.1x | 18.8x | 12.1x | 8.03x | 6.26x |
| EV / EBIT | 68.4x | 23.9x | 19.9x | 15.4x | 42.8x | 19.7x | 10.9x | 7.94x |
| EV / FCF | 48.3x | -195x | 80.9x | 21.7x | 42.6x | 118x | 24.3x | 448x |
| FCF Yield | 2.07% | -0.51% | 1.24% | 4.61% | 2.35% | 0.85% | 4.11% | 0.22% |
| Dividend per Share 2 | - | 4.5 | 5.5 | 3 | - | 1.5 | 3.562 | 4.333 |
| Rate of return | - | 1.78% | 2.14% | 1.5% | - | 1.44% | 3.41% | 4.15% |
| EPS 2 | -0.34 | 7.9 | 12.06 | 8.53 | -0.63 | 2.877 | 7.301 | 10.19 |
| Distribution rate | - | 57% | 45.6% | 35.2% | - | 52.1% | 48.8% | 42.5% |
| Net sales 1 | 327.6 | 421.1 | 606.3 | 762.9 | 622 | 630.7 | 685.3 | 720.1 |
| EBITDA 1 | 26.34 | 60.34 | 88.94 | 92.99 | 36.5 | 50.52 | 75.07 | 92.92 |
| EBIT 1 | 11.25 | 44.79 | 71.73 | 72.81 | 16.04 | 31.04 | 55.32 | 73.33 |
| Net income 1 | -1.319 | 30.38 | 51.77 | 43.84 | -3.219 | 14.72 | 37.42 | 52.26 |
| Net Debt 1 | 92.43 | 98.39 | 105.5 | 92.93 | 97.59 | 77.51 | 68.15 | 47.23 |
| Reference price 2 | 176.30 | 253.00 | 257.50 | 200.50 | 115.00 | 104.40 | 104.40 | 104.40 |
| Nbr of stocks (in thousands) | 3,843 | 3,844 | 5,125 | 5,129 | 5,118 | 5,124 | - | - |
| Announcement Date | 3/16/21 | 3/15/22 | 3/14/23 | 3/12/24 | 3/10/25 | - | - | - |
1CHF in Million2CHF
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
| 36.29x | 0.97x | 12.12x | 1.44% | 671M | ||
| 28.1x | 5.03x | 19.36x | 0.92% | 91.27B | ||
| 35.24x | 5.09x | 18.29x | 0.09% | 35.78B | ||
| 36.97x | 3.71x | 17.17x | 1.21% | 32.02B | ||
| 23.45x | 3.3x | 15.12x | 1.09% | 26.12B | ||
| 22.67x | 3.49x | 13.2x | 2.7% | 23.8B | ||
| 19.32x | 3.03x | 10.07x | 2.05% | 21.53B | ||
| 15.91x | 1.29x | 10.23x | 2.66% | 20.28B | ||
| 20.46x | 2.59x | 12.79x | 2.18% | 18.35B | ||
| 31.32x | 4.78x | 16.29x | 0.6% | 18.03B | ||
| Average | 26.97x | 3.33x | 14.47x | 1.5% | 28.79B | |
| Weighted average by Cap. | 27.32x | 4.01x | 16.13x | 1.28% |
Year-on-year evolution of the PER
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- KOMN Stock
- Valuation Komax Holding AG
Select your edition
All financial news and data tailored to specific country editions
