Market Closed -
Swiss Exchange
11:36:37 2023-06-27 am EDT
|
5-day change
|
1st Jan Change
|
4
CHF
|
-11.70%
|
|
-.--%
|
-.--%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,210
|
1,421
|
1,809
|
3,292
|
5,137
|
4,926
|
-
|
-
|
Enterprise Value (EV)
1 |
11,681
|
8,074
|
8,003
|
9,956
|
11,788
|
11,447
|
10,555
|
9,754
|
P/E ratio
|
-3.36
x
|
-2.51
x
|
-2.97
x
|
-5.12
x
|
-5.12
x
|
261
x
|
17.5
x
|
13.7
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3.33%
|
Capitalization / Revenue
|
1.36
x
|
0.45
x
|
0.71
x
|
1.28
x
|
1.81
x
|
1.37
x
|
1.22
x
|
1.17
x
|
EV / Revenue
|
3.78
x
|
2.56
x
|
3.13
x
|
3.87
x
|
4.16
x
|
3.18
x
|
2.61
x
|
2.32
x
|
EV / EBITDA
|
11.9
x
|
6.72
x
|
8.04
x
|
12.2
x
|
16
x
|
9.99
x
|
6.74
x
|
5.92
x
|
EV / FCF
|
-249
x
|
60.7
x
|
21.8
x
|
-37
x
|
-44.8
x
|
62.9
x
|
13
x
|
11.7
x
|
FCF Yield
|
-0.4%
|
1.65%
|
4.59%
|
-2.7%
|
-2.23%
|
1.59%
|
7.71%
|
8.55%
|
Price to Book
|
0.35
x
|
0.12
x
|
0.16
x
|
0.31
x
|
0.47
x
|
0.47
x
|
0.46
x
|
0.44
x
|
Nbr of stocks (in thousands)
|
611,862
|
615,110
|
655,505
|
721,888
|
809,031
|
819,580
|
-
|
-
|
Reference price
2 |
6.880
|
2.310
|
2.760
|
4.560
|
6.350
|
6.010
|
6.010
|
6.010
|
Announcement Date
|
2/17/20
|
2/22/21
|
2/22/22
|
2/21/23
|
2/19/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,088
|
3,152
|
2,556
|
2,575
|
2,832
|
3,599
|
4,045
|
4,204
|
EBITDA
1 |
979
|
1,201
|
995
|
816
|
738
|
1,146
|
1,566
|
1,647
|
EBIT
1 |
-63
|
205
|
253
|
81
|
-6
|
400.6
|
822.2
|
926.7
|
Operating Margin
|
-2.04%
|
6.5%
|
9.9%
|
3.15%
|
-0.21%
|
11.13%
|
20.33%
|
22.05%
|
Earnings before Tax (EBT)
1 |
-1,198
|
-541
|
-470
|
-562
|
-941
|
-124.5
|
333
|
441.4
|
Net income
1 |
-1,255
|
-567
|
-592
|
-621
|
-954
|
25.86
|
273.1
|
348.2
|
Net margin
|
-40.64%
|
-17.99%
|
-23.16%
|
-24.12%
|
-33.69%
|
0.72%
|
6.75%
|
8.28%
|
EPS
2 |
-2.050
|
-0.9200
|
-0.9300
|
-0.8900
|
-1.240
|
0.0231
|
0.3437
|
0.4394
|
Free Cash Flow
1 |
-47
|
133
|
367
|
-269
|
-263
|
182
|
814
|
833.5
|
FCF margin
|
-1.52%
|
4.22%
|
14.36%
|
-10.45%
|
-9.29%
|
5.06%
|
20.12%
|
19.83%
|
FCF Conversion (EBITDA)
|
-
|
11.07%
|
36.88%
|
-
|
-
|
15.89%
|
51.98%
|
50.62%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
703.74%
|
298.03%
|
239.41%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.2000
|
Announcement Date
|
2/17/20
|
2/22/21
|
2/22/22
|
2/21/23
|
2/19/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
621
|
586
|
692
|
691
|
606
|
649
|
729
|
713
|
741
|
763
|
865.2
|
955.4
|
1,015
|
985.9
|
996.2
|
EBITDA
1 |
250
|
163
|
245
|
268
|
140
|
217
|
237
|
162
|
122
|
199
|
237.3
|
325.2
|
377.9
|
372.1
|
373.5
|
EBIT
1 |
66
|
-20
|
61
|
86
|
-46
|
35
|
51
|
-30
|
-62
|
14
|
49.54
|
143.2
|
198.6
|
180.9
|
181.8
|
Operating Margin
|
10.63%
|
-3.41%
|
8.82%
|
12.45%
|
-7.59%
|
5.39%
|
7%
|
-4.21%
|
-8.37%
|
1.83%
|
5.73%
|
14.99%
|
19.57%
|
18.34%
|
18.25%
|
Earnings before Tax (EBT)
1 |
-149
|
-149
|
-65
|
-33
|
-315
|
-414
|
-181
|
-263
|
-83
|
-93
|
-82.77
|
15.2
|
70.38
|
66.23
|
73.85
|
Net income
1 |
-260
|
-175
|
-68
|
-28
|
-350
|
-465
|
-165
|
-220
|
-104
|
98
|
-88.63
|
-10.53
|
42.58
|
52.58
|
57.72
|
Net margin
|
-41.87%
|
-29.86%
|
-9.83%
|
-4.05%
|
-57.76%
|
-71.65%
|
-22.63%
|
-30.86%
|
-14.04%
|
12.84%
|
-10.24%
|
-1.1%
|
4.2%
|
5.33%
|
5.79%
|
EPS
2 |
-0.4000
|
-0.2600
|
-0.1000
|
-0.0400
|
-0.4800
|
-0.6400
|
-0.2200
|
-0.2800
|
-0.1300
|
0.1100
|
-0.1055
|
-0.0115
|
0.0477
|
0.0579
|
0.0625
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/22/22
|
5/2/22
|
8/1/22
|
11/2/22
|
2/21/23
|
5/1/23
|
7/31/23
|
10/30/23
|
2/19/24
|
4/29/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
7,471
|
6,653
|
6,194
|
6,664
|
6,651
|
6,521
|
5,629
|
4,828
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
7.631
x
|
5.54
x
|
6.225
x
|
8.167
x
|
9.012
x
|
5.692
x
|
3.594
x
|
2.932
x
|
Free Cash Flow
1 |
-47
|
133
|
367
|
-269
|
-263
|
182
|
814
|
834
|
ROE (net income / shareholders' equity)
|
-7.1%
|
-4%
|
-5.23%
|
-5.65%
|
-10.8%
|
-0.84%
|
1.99%
|
3.69%
|
ROA (Net income/ Total Assets)
|
-3.56%
|
-2.03%
|
-2.79%
|
-3.02%
|
-5.55%
|
-0.26%
|
1.14%
|
1.6%
|
Assets
1 |
35,209
|
27,930
|
21,241
|
20,559
|
17,191
|
-10,102
|
23,938
|
21,760
|
Book Value Per Share
2 |
19.40
|
18.60
|
17.10
|
14.90
|
13.60
|
12.80
|
13.10
|
13.70
|
Cash Flow per Share
2 |
0.5600
|
0.6500
|
0.9000
|
0.6400
|
0.2100
|
0.4500
|
1.240
|
-
|
Capex
1 |
387
|
265
|
208
|
717
|
427
|
231
|
218
|
241
|
Capex / Sales
|
12.53%
|
8.41%
|
8.14%
|
27.84%
|
15.08%
|
6.42%
|
5.39%
|
5.73%
|
Announcement Date
|
2/17/20
|
2/22/21
|
2/22/22
|
2/21/23
|
2/19/24
|
-
|
-
|
-
|
Last Close Price
6.01
USD Average target price
7.167
USD Spread / Average Target +19.25% Consensus |
1st Jan change
|
Capi.
|
---|
| +12.43% | 17.86B | | +9.27% | 9.54B | | -2.62% | 6.7B | | +10.35% | 5.36B | | -26.58% | 5.27B | | +1.81% | 4.39B | | +19.59% | 4B | | +7.76% | 3.82B | | -25.03% | 3.5B |
Other Oil & Gas Drilling
|