Delayed
Swiss Exchange
|
5-day change
|
1st Jan Change
|
- CHF
|
-.--%
|
|
-1.23%
|
-.--%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,908
|
1,602
|
1,608
|
1,709
|
2,027
|
2,224
|
-
|
-
|
Enterprise Value (EV)
1 |
1,908
|
1,602
|
1,608
|
1,709
|
2,027
|
2,224
|
2,224
|
2,224
|
P/E ratio
|
16.6
x
|
15.5
x
|
12.4
x
|
11.6
x
|
-
|
13
x
|
12.6
x
|
12.2
x
|
Yield
|
3.53%
|
4.19%
|
4.37%
|
4.48%
|
4.08%
|
3.85%
|
4.06%
|
4.13%
|
Capitalization / Revenue
|
4.21
x
|
3.72
x
|
3.37
x
|
3.4
x
|
3.74
x
|
3.92
x
|
3.86
x
|
3.77
x
|
EV / Revenue
|
4.21
x
|
3.72
x
|
3.37
x
|
3.4
x
|
3.74
x
|
3.92
x
|
3.86
x
|
3.77
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.98
x
|
0.8
x
|
0.77
x
|
0.84
x
|
0.95
x
|
1.02
x
|
0.95
x
|
0.94
x
|
Nbr of stocks (in thousands)
|
30,579
|
30,511
|
30,563
|
30,620
|
30,662
|
30,592
|
-
|
-
|
Reference price
2 |
62.40
|
52.50
|
52.60
|
55.80
|
66.10
|
72.70
|
72.70
|
72.70
|
Announcement Date
|
3/12/20
|
3/11/21
|
2/25/22
|
2/24/23
|
2/23/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
452.7
|
430.3
|
476.4
|
503.2
|
541.8
|
567.8
|
576.8
|
590.7
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
141.4
|
123.6
|
163.4
|
175
|
-
|
201
|
208
|
214
|
Net income
1 |
115.3
|
103.5
|
129.9
|
147.5
|
-
|
171
|
177
|
182
|
Net margin
|
25.46%
|
24.06%
|
27.27%
|
29.32%
|
-
|
30.12%
|
30.69%
|
30.81%
|
EPS
2 |
3.770
|
3.380
|
4.230
|
4.800
|
-
|
5.590
|
5.780
|
5.950
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
2.200
|
2.200
|
2.300
|
2.500
|
2.700
|
2.800
|
2.950
|
3.000
|
Announcement Date
|
3/12/20
|
3/11/21
|
2/25/22
|
2/24/23
|
2/23/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 S1
|
2022 S1
|
2023 S1
|
---|
Net sales
1 |
210.4
|
231.8
|
241.9
|
267.2
|
EBITDA
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
67.28
|
-
|
-
|
-
|
Net income
|
60.17
|
67.14
|
-
|
-
|
Net margin
|
28.59%
|
28.97%
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
Announcement Date
|
8/25/20
|
8/24/21
|
8/24/22
|
8/24/23
|
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)
|
6%
|
5.26%
|
6.34%
|
-
|
7.9%
|
8.06%
|
7.96%
|
7.88%
|
ROA (Net income/ Total Assets)
|
0.51%
|
0.45%
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
22,777
|
23,118
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
63.40
|
65.70
|
68.60
|
66.10
|
69.60
|
71.10
|
76.90
|
77.00
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/12/20
|
3/11/21
|
2/25/22
|
2/24/23
|
2/23/24
|
-
|
-
|
-
|
Last Close Price
72.7
CHF Average target price
88
CHF Spread / Average Target +21.05% Consensus |
1st Jan change
|
Capi.
|
---|
| +23.49% | 583B | | +24.41% | 325B | | +15.45% | 276B | | +17.29% | 192B | | +19.35% | 184B | | +17.11% | 177B | | +4.45% | 159B | | +13.07% | 157B | | +18.39% | 150B |
Other Banks
|