Stock VATN VALIANT HOLDING AG
Add to a list
To use this feature you must be a member
Log inSign up

Financials Valiant Holding AG

Equities

VATN

CH0014786500

Banks

Market Closed - Swiss Exchange
Other stock markets
 11:31:30 2024-04-26 am EDT 		5-day change 1st Jan Change
108.2 CHF +0.19% Intraday chart for Valiant Holding AG -0.73% +13.42%
Feb. 22 Crisil Affirms A- Rating on Valiant Laboratories' Bank Loans; Revises Outlook to Negative MT
Feb. 21 CXR to Market Valiant Cyber Security Products in France, Neighboring Regions; Valiant Shares Up 5% MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 1,554 1,366 1,442 1,579 1,507 1,709 - -
Enterprise Value (EV) 1 1,554 1,366 1,442 1,579 1,507 1,709 1,709 1,709
P/E ratio 12.8 x 11.2 x 11.7 x 12.2 x - 10.1 x 9.68 x 9.26 x
Yield 5.08% 5.78% 5.48% 5% - 5.43% 5.61% 5.86%
Capitalization / Revenue 3.78 x 3.31 x 3.24 x 3.52 x 2.76 x 3.04 x 3.16 x 3.09 x
EV / Revenue 3.78 x 3.31 x 3.24 x 3.52 x 2.76 x 3.04 x 3.16 x 3.09 x
EV / EBITDA - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 0.67 x 0.58 x 0.6 x 0.64 x - 0.64 x 0.62 x 0.6 x
Nbr of stocks (in thousands) 15,792 15,792 15,792 15,792 15,792 15,792 - -
Reference price 2 98.40 86.50 91.30 100.0 95.40 108.2 108.2 108.2
Announcement Date 2/13/20 2/11/21 2/17/22 2/1/23 1/31/24 - - -
1CHF in Million2CHF
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 411 413.1 444.8 448.4 545.8 561.2 540.8 553.6
EBITDA - - - - - - - -
EBIT 1 142.9 147 144 159.4 232.3 261.2 230.3 232.3
Operating Margin 34.76% 35.59% 32.36% 35.54% 42.55% 46.54% 42.58% 41.97%
Earnings before Tax (EBT) 1 147.9 150.1 - 160.5 184.6 219.6 233.2 248.8
Net income 1 121.1 121.9 123.1 129.5 144.3 169.9 179.5 189.1
Net margin 29.45% 29.5% 27.68% 28.88% 26.43% 30.27% 33.2% 34.15%
EPS 2 7.670 7.720 7.800 8.200 - 10.67 11.18 11.68
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 5.000 5.000 5.000 5.000 - 5.875 6.075 6.338
Announcement Date 2/13/20 2/11/21 2/17/22 2/1/23 1/31/24 - - -
1CHF in Million2CHF
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2020 S1 2021 S1 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 210.9 211.3 105.7 127.9 107.7 114.3 222 107.9 118.5 121.6 144.4 266.1 140.6 139.1 136.4 139.8 140.8 133.4 130.1
EBITDA - - - - - - - - - - - - - - - - - - -
EBIT 1 73.9 74.07 34.61 - 34.32 41.48 75.8 36.15 47.4 44.59 60.21 104.8 64.48 62.98 58.3 - - - -
Operating Margin 35.04% 35.06% 32.75% - 31.86% 36.3% 34.14% 33.51% 39.99% 36.65% 41.69% 39.39% 45.85% 45.27% 42.75% - - - -
Earnings before Tax (EBT) - - - - - - - - - - - - - - - - - - -
Net income 1 60.12 61.21 27.36 - 27.54 34.46 62 30.48 37.04 29.69 37.55 67.24 32.42 44.59 37.4 - - - -
Net margin 28.51% 28.97% 25.89% - 25.57% 30.15% 27.93% 28.25% 31.25% 24.41% 26% 25.27% 23.06% 32.06% 27.43% - - - -
EPS - - - 2.192 - 2.180 - 1.930 - - - - - - - - - - 2.507
Dividend per Share 2 - - - 5.000 - - - - 5.000 - - - - - - - - 5.700 -
Announcement Date 8/6/20 8/4/21 11/4/21 2/17/22 5/5/22 8/4/22 8/4/22 11/8/22 2/1/23 5/5/23 7/28/23 7/28/23 10/30/23 1/31/24 - - - - -
1CHF in Million2CHF
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) 9.19% 5.2% 5.17% 5.3% - 6.68% 6.47% 6.52%
ROA (Net income/ Total Assets) - 0.38% - - - 0.5% 0.5% 0.5%
Assets 1 - 32,206 - - - 33,974 35,910 37,819
Book Value Per Share 2 147.0 150.0 152.0 156.0 - 169.0 175.0 181.0
Cash Flow per Share - - - - - - - -
Capex - - - - - - - -
Capex / Sales - - - - - - - -
Announcement Date 2/13/20 2/11/21 2/17/22 2/1/23 1/31/24 - - -
1CHF in Million2CHF
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Valiant Holding AG

Trading Rating
Investor Rating
ESG Refinitiv
B-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
108.2 CHF
Average target price
119 CHF
Spread / Average Target
+9.98%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Banks

1st Jan change Capi.
VALIANT HOLDING AG Stock Valiant Holding AG
+13.42% 1.87B
JPMORGAN CHASE & CO. Stock JPMorgan Chase & Co.
+13.75% 556B
BANK OF AMERICA CORPORATION Stock Bank of America Corporation
+12.36% 298B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED Stock Industrial and Commercial Bank of China Limited
+8.64% 247B
WELLS FARGO & COMPANY Stock Wells Fargo & Company
+21.72% 210B
BANK OF CHINA LIMITED Stock Bank of China Limited
+16.11% 170B
CHINA CONSTRUCTION BANK CORPORATION Stock China Construction Bank Corporation
+6.88% 162B
HSBC HOLDINGS PLC Stock HSBC Holdings plc
+4.42% 153B
HDFC BANK LIMITED Stock HDFC Bank Limited
-11.67% 138B
ROYAL BANK OF CANADA Stock Royal Bank of Canada
+0.10% 139B
Other Banks
  1. Stock Market
  2. Equities
  3. VATN Stock
  4. Financials Valiant Holding AG