Delayed
Berne S.E.
|
5-day change
|
1st Jan Change
|
- CHF
|
-.--%
|
|
-.--%
|
-.--%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,480
|
5,810
|
7,071
|
3,895
|
4,956
|
5,648
|
-
|
-
|
Enterprise Value (EV)
1 |
3,809
|
5,024
|
6,263
|
3,040
|
4,109
|
4,451
|
4,151
|
3,575
|
P/E ratio
|
11.1
x
|
37.4
x
|
11.7
x
|
10.5
x
|
12.7
x
|
12.3
x
|
11.7
x
|
11.6
x
|
Yield
|
5.89%
|
4.43%
|
3.58%
|
6.63%
|
5.17%
|
4.46%
|
4.56%
|
4.51%
|
Capitalization / Revenue
|
2.04
x
|
2.53
x
|
2.56
x
|
1.77
x
|
2.36
x
|
2.43
x
|
2.39
x
|
2.26
x
|
EV / Revenue
|
1.74
x
|
2.19
x
|
2.26
x
|
1.38
x
|
1.95
x
|
1.92
x
|
1.76
x
|
1.43
x
|
EV / EBITDA
|
5.77
x
|
6.85
x
|
6.29
x
|
5.03
x
|
7.75
x
|
7.13
x
|
6.59
x
|
5.39
x
|
EV / FCF
|
8.95
x
|
8
x
|
7.08
x
|
6.67
x
|
9.54
x
|
7.54
x
|
7.62
x
|
8.92
x
|
FCF Yield
|
11.2%
|
12.5%
|
14.1%
|
15%
|
10.5%
|
13.3%
|
13.1%
|
11.2%
|
Price to Book
|
0.94
x
|
1.2
x
|
1.53
x
|
0.87
x
|
1.07
x
|
1.24
x
|
1.17
x
|
1.07
x
|
Nbr of stocks (in thousands)
|
183,243
|
178,725
|
168,591
|
165,588
|
164,389
|
160,419
|
-
|
-
|
Reference price
2 |
24.45
|
32.51
|
41.94
|
23.52
|
30.15
|
35.21
|
35.21
|
35.21
|
Announcement Date
|
2/4/20
|
2/4/21
|
2/3/22
|
2/2/23
|
2/1/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,192
|
2,299
|
2,767
|
2,204
|
2,102
|
2,323
|
2,362
|
2,501
|
EBITDA
1 |
659.8
|
733.5
|
996.4
|
604.7
|
529.9
|
624.1
|
630.3
|
663.3
|
EBIT
1 |
626.6
|
696.7
|
963.5
|
576.7
|
508.7
|
609
|
603.7
|
660.8
|
Operating Margin
|
28.58%
|
30.31%
|
34.82%
|
26.17%
|
24.2%
|
26.22%
|
25.56%
|
26.42%
|
Earnings before Tax (EBT)
1 |
583.5
|
242.1
|
820.2
|
375.4
|
527
|
645.3
|
541.3
|
504.3
|
Net income
1 |
415.9
|
156.9
|
604.4
|
361.1
|
380.8
|
460
|
410.4
|
398
|
Net margin
|
18.97%
|
6.83%
|
21.84%
|
16.39%
|
18.12%
|
19.81%
|
17.37%
|
15.91%
|
EPS
2 |
2.210
|
0.8700
|
3.590
|
2.230
|
2.370
|
2.856
|
3.022
|
3.043
|
Free Cash Flow
1 |
425.4
|
627.9
|
885
|
455.7
|
430.8
|
590
|
545
|
401
|
FCF margin
|
19.4%
|
27.32%
|
31.98%
|
20.68%
|
20.5%
|
25.4%
|
23.07%
|
16.03%
|
FCF Conversion (EBITDA)
|
64.47%
|
85.6%
|
88.82%
|
75.36%
|
81.3%
|
94.54%
|
86.47%
|
60.46%
|
FCF Conversion (Net income)
|
102.28%
|
400.19%
|
146.43%
|
126.2%
|
113.13%
|
128.26%
|
132.81%
|
100.75%
|
Dividend per Share
2 |
1.440
|
1.440
|
1.500
|
1.560
|
1.560
|
1.570
|
1.605
|
1.588
|
Announcement Date
|
2/4/20
|
2/4/21
|
2/3/22
|
2/2/23
|
2/1/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 S1
|
---|
Net sales
1 |
1,137
|
1,073
|
1,226
|
1,382
|
697.2
|
1,385
|
620
|
555.5
|
1,176
|
512.9
|
515.2
|
1,028
|
495.8
|
516.5
|
1,012
|
521
|
568.5
|
551.7
|
570
|
959.5
|
582.2
|
605.3
|
585
|
602.2
|
993.9
|
EBITDA
1 |
-
|
-
|
-
|
-
|
247.8
|
-
|
186.4
|
157
|
-
|
131.9
|
130.1
|
-
|
111.2
|
127.6
|
-
|
130.7
|
160.9
|
133.2
|
152.4
|
-
|
160.3
|
173.2
|
143.1
|
170.9
|
-
|
EBIT
1 |
331.2
|
302.9
|
393.8
|
470.8
|
239.7
|
492.7
|
178.8
|
149.3
|
328.1
|
125.4
|
123.2
|
248.6
|
105.6
|
121.5
|
227.1
|
125.4
|
156.2
|
128.2
|
147.3
|
228.1
|
154.8
|
166.3
|
139.2
|
163.4
|
259.7
|
Operating Margin
|
29.12%
|
28.23%
|
32.13%
|
34.06%
|
34.38%
|
35.58%
|
28.84%
|
26.88%
|
27.91%
|
24.45%
|
23.91%
|
24.18%
|
21.3%
|
23.52%
|
22.43%
|
24.07%
|
27.48%
|
23.24%
|
25.84%
|
23.77%
|
26.59%
|
27.48%
|
23.79%
|
27.13%
|
26.13%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
-
|
155.1
|
-
|
-
|
29.6
|
-
|
142.5
|
86.8
|
229.3
|
122
|
128.6
|
-
|
99.2
|
177.2
|
173.2
|
148.6
|
-
|
155.4
|
168.1
|
146.9
|
134.1
|
-
|
Net income
|
-
|
-147.1
|
-
|
284.1
|
128.9
|
-
|
78.7
|
91
|
172.6
|
104.3
|
62.9
|
167
|
85
|
87.1
|
172.1
|
90.7
|
117.8
|
127.1
|
-
|
171.6
|
-
|
-
|
-
|
-
|
196.8
|
Net margin
|
-
|
-13.71%
|
-
|
20.55%
|
18.49%
|
-
|
12.69%
|
16.38%
|
14.68%
|
20.34%
|
12.21%
|
16.24%
|
17.14%
|
16.86%
|
17%
|
17.41%
|
20.72%
|
23.04%
|
-
|
17.88%
|
-
|
-
|
-
|
-
|
19.8%
|
EPS
2 |
-
|
-
|
-
|
-
|
0.7800
|
-
|
-
|
-
|
-
|
0.6500
|
0.3900
|
-
|
0.5300
|
0.5400
|
-
|
0.5600
|
0.7400
|
0.8100
|
0.6841
|
-
|
0.7033
|
0.7345
|
0.7028
|
0.7666
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
0.3800
|
-
|
0.3900
|
0.3900
|
-
|
0.3900
|
0.3900
|
-
|
0.3900
|
0.3900
|
-
|
0.3900
|
0.3900
|
-
|
0.3900
|
-
|
0.3900
|
0.3900
|
0.4006
|
0.4006
|
-
|
Announcement Date
|
2/4/20
|
7/29/20
|
2/4/21
|
7/29/21
|
2/3/22
|
2/3/22
|
5/4/22
|
7/28/22
|
7/28/22
|
10/27/22
|
2/2/23
|
2/2/23
|
5/3/23
|
8/2/23
|
8/2/23
|
11/1/23
|
2/1/24
|
5/2/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
671
|
786
|
808
|
855
|
848
|
1,197
|
1,497
|
2,073
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
425
|
628
|
885
|
456
|
431
|
590
|
545
|
401
|
ROE (net income / shareholders' equity)
|
9.53%
|
11.6%
|
15.3%
|
9.37%
|
9.5%
|
10.4%
|
9.75%
|
9.6%
|
ROA (Net income/ Total Assets)
|
6.4%
|
7.79%
|
10.7%
|
6.5%
|
6.64%
|
7.23%
|
6.93%
|
5.9%
|
Assets
1 |
6,496
|
2,015
|
5,631
|
5,554
|
5,735
|
6,364
|
5,919
|
6,746
|
Book Value Per Share
2 |
25.90
|
27.20
|
27.50
|
26.90
|
28.30
|
28.40
|
30.00
|
32.90
|
Cash Flow per Share
2 |
2.460
|
3.590
|
5.310
|
2.920
|
2.750
|
3.800
|
3.670
|
2.840
|
Capex
1 |
37.8
|
17.8
|
10.4
|
17.6
|
10.8
|
22.7
|
26.7
|
22.2
|
Capex / Sales
|
1.72%
|
0.77%
|
0.38%
|
0.8%
|
0.51%
|
0.98%
|
1.13%
|
0.89%
|
Announcement Date
|
2/4/20
|
2/4/21
|
2/3/22
|
2/2/23
|
2/1/24
|
-
|
-
|
-
|
Last Close Price
35.21
USD Average target price
33.75
USD Spread / Average Target -4.13% Consensus |