|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Capitalization1 |
988 | 767 | 618 | 651 | 1 274 | 1 062 | - | - |
Enterprise Value (EV)1 |
6 503 | 8 932 | 7 598 | 6 907 | 1 274 | 1 062 | 1 062 | 1 062 |
P/E ratio |
43,4x | 7,59x | 9,80x | 16,3x | 8,18x | 10,8x | 10,2x | 9,55x |
Yield |
- | - | 1,52% | 2,14% | 4,33% | 6,15% | 6,56% | 7,54% |
Capitalization / Revenue |
4,59x | 2,72x | 2,41x | 2,77x | 3,05x | 3,21x | 3,04x | 2,90x |
EV / Revenue |
4,59x | 2,72x | 2,41x | 2,77x | 3,05x | 3,21x | 3,04x | 2,90x |
EV / EBITDA |
- | 6 758 633x | 6 274 776x | 9 680 982x | - | - | - | - |
Price to Book |
2,36x | 1,14x | 0,93x | 1,00x | 1,59x | 1,28x | 1,23x | 1,17x |
Nbr of stocks (in thousands) |
15 680 | 18 710 | 18 814 | 18 561 | 18 388 | 18 397 | - | - |
Reference price (CHF) |
63,0 | 41,0 | 32,8 | 35,1 | 69,3 | 57,7 | 57,7 | 57,7 |
Announcement Date |
02/08/2018 | 02/07/2019 | 02/13/2020 | 02/11/2021 | 02/10/2022 | - | - | - |
1 CHF in Million |
|
|
Income Statement Evolution (Annual data) |
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net sales1 |
215 | 282 | 256 | 235 | 418 | 331 | 350 | 365 |
EBITDA |
- | 114 | 98,5 | 67,2 | - | - | - | - |
Operating profit (EBIT)1 |
23,3 | 93,3 | 68,4 | 39,0 | 162 | 132 | 133 | 153 |
Operating Margin |
10,8% | 33,0% | 26,7% | 16,6% | 38,8% | 39,9% | 38,0% | 41,9% |
Pre-Tax Profit (EBT)1 |
23,3 | 93,3 | 65,1 | 36,6 | 162 | 109 | 117 | 128 |
Net income1 |
23,1 | 91,5 | 62,7 | 39,9 | 156 | 99,7 | 105 | 114 |
Net margin |
10,7% | 32,4% | 24,5% | 17,0% | 37,3% | 30,1% | 30,2% | 31,1% |
EPS2 |
1,45 | 5,40 | 3,35 | 2,15 | 8,47 | 5,32 | 5,64 | 6,04 |
Dividend per Share2 |
- | - | 0,50 | 0,75 | 3,00 | 3,55 | 3,78 | 4,35 |
Announcement Date |
02/08/2018 | 02/07/2019 | 02/13/2020 | 02/11/2021 | 02/10/2022 | - | - | - |
1 CHF in Million 2 CHF |
|
|
Income Statement Evolution (Quarterly data) |
|
Fiscal Period: December
|
2017 S2 |
2018 S1 |
2018 S2 |
2019 S1 |
2019 S2 |
2020 S1 |
2021 S1 |
2022 S1 |
2022 S2 |
Net sales1 |
115 | 136 | 146 | 125 | 132 | 104 | 206 | 191 | 158 |
EBITDA |
- | - | - | - | - | - | - | - | - |
Operating profit (EBIT) |
- | - | - | 30,5 | - | 4,77 | - | - | - |
Operating Margin |
- | - | - | 24,5% | - | 4,61% | - | - | - |
Pre-Tax Profit (EBT)1 |
22,1 | 40,5 | 52,8 | - | 34,6 | - | - | 73,6 | 50,0 |
Net income1 |
21,9 | 40,1 | 51,4 | 30,2 | 32,5 | 5,50 | 74,4 | 67,4 | 45,7 |
Net margin |
19,0% | 29,5% | 35,1% | 24,2% | 24,7% | 5,31% | 36,2% | 35,3% | 28,9% |
EPS2 |
- | - | - | - | - | - | - | 3,60 | 2,44 |
Dividend per Share |
- | - | - | - | - | - | - | - | - |
Announcement Date |
02/08/2018 | 07/19/2018 | 02/07/2019 | 07/25/2019 | 02/13/2020 | 07/23/2020 | 07/22/2021 | - | - |
1 CHF in Million 2 CHF |
|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Debt |
5 515 | 8 165 | 6 980 | 6 256 | - | - | - | - |
Net Cash position |
- | - | - | - | - | - | - | - |
Leverage (Debt / EBITDA) |
- | 71,9x | 70,9x | 93,1x | - | - | - | - |
Free Cash Flow |
- | - | - | - | - | - | - | - |
ROE (Net Profit / Equities) |
5,74% | 17,8% | 9,88% | 6,09% | 21,5% | 12,3% | 12,4% | 12,7% |
Shareholders' equity1 |
402 | 513 | 635 | 655 | 725 | 808 | 852 | 898 |
ROA (Net Profit / Asset) |
3,49% | 1,07% | 0,63% | 0,37% | - | 0,75% | 0,80% | 0,85% |
Assets1 |
662 | 8 520 | 9 884 | 10 755 | - | 13 287 | 13 185 | 13 366 |
Book Value Per Share2 |
26,7 | 35,9 | 35,4 | 34,9 | 43,6 | 45,2 | 46,9 | 49,2 |
Cash Flow per Share2 |
11,6 | -13,0 | 12,7 | 13,3 | 4,01 | 7,07 | 7,73 | 8,16 |
Capex1 |
16,1 | 18,9 | - | 25,5 | 23,1 | 24,6 | 24,7 | 26,4 |
Capex / Sales |
7,48% | 6,69% | - | 10,9% | 5,53% | 7,42% | 7,07% | 7,24% |
Announcement Date |
02/08/2018 | 02/07/2019 | 02/13/2020 | 02/11/2021 | 02/10/2022 | - | - | - |
1 CHF in Million 2 CHF |
|
| |
|
Capitalization (CHF) |
1 061 505 284 |
Capitalization (USD) |
1 088 098 409 |
Net sales (CHF) |
417 800 000 |
Net sales (USD) |
428 266 842 |
Number of employees |
524 |
Sales / Employee (CHF) |
797 328 |
Sales / Employee (USD) |
817 303 |
Free-Float |
49,8% |
Free-Float capitalization (CHF) |
528 923 553 |
Free-Float capitalization (USD) |
542 174 293 |
Avg. Exchange 20 sessions (CHF) |
1 296 297 |
Avg. Exchange 20 sessions (USD) |
1 328 772 |
Average Daily Capital Traded |
0,12% |
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
|