Financials Meier Tobler Group AG Deutsche Boerse AG
Equities
B4A1
CH0208062627
Electrical Components & Equipment
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
14.22 EUR | +0.42% | -.--% | -.--% |
Mar. 26 | Meier Tobler Completes CHF6 Million Fixed-price Share Buyback | MT |
Mar. 07 | Meier Tobler to Commence New Fixed-price Share Buyback Program | MT |
Valuation
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 168 | 149.4 | 215.5 | 489.7 | 428.3 | 358.4 | - | - |
Enterprise Value (EV) 1 | 249.9 | 183 | 226.4 | 489.7 | 430.5 | 352.7 | 338.3 | 333.1 |
P/E ratio | 50 x | 38.9 x | 13.7 x | 15.5 x | 15.4 x | 12.5 x | 11 x | 10.3 x |
Yield | - | - | 5.56% | - | 3.52% | 4.57% | 5.35% | 6.3% |
Capitalization / Revenue | 0.34 x | 0.31 x | 0.42 x | 0.88 x | 0.78 x | 0.65 x | 0.64 x | 0.63 x |
EV / Revenue | 0.5 x | 0.38 x | 0.44 x | 0.88 x | 0.79 x | 0.64 x | 0.6 x | 0.58 x |
EV / EBITDA | 9.13 x | 7.44 x | 6.31 x | 9.4 x | 8.88 x | 6.97 x | 6.23 x | 5.93 x |
EV / FCF | 8.22 x | - | -28.6 x | - | 11.5 x | 10 x | 7.78 x | 7.08 x |
FCF Yield | 12.2% | - | -3.5% | - | 8.69% | 9.95% | 12.8% | 14.1% |
Price to Book | 1.16 x | 1.01 x | 1.32 x | - | - | 1.99 x | 1.91 x | 1.83 x |
Nbr of stocks (in thousands) | 12,000 | 12,000 | 11,975 | 11,945 | 11,591 | 11,288 | - | - |
Reference price 2 | 14.00 | 12.45 | 18.00 | 41.00 | 36.95 | 31.75 | 31.75 | 31.75 |
Announcement Date | 2/25/20 | 3/4/21 | 3/3/22 | 2/10/23 | 2/29/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 501.1 | 487.4 | 510.8 | 556.3 | 545.9 | 548.6 | 560.9 | 572.1 |
EBITDA 1 | 27.36 | 24.59 | 35.86 | 52.08 | 48.47 | 50.6 | 54.32 | 56.13 |
EBIT 1 | 11.03 | 8.587 | 20.72 | 37.36 | 33.98 | 35.06 | 38.54 | 40.11 |
Operating Margin | 2.2% | 1.76% | 4.06% | 6.72% | 6.22% | 6.39% | 6.87% | 7.01% |
Earnings before Tax (EBT) | 2.889 | - | 19.26 | 36.49 | - | - | - | - |
Net income 1 | 3.41 | 3.859 | 15.64 | 30.7 | 27.14 | 28.15 | 31.29 | 32.63 |
Net margin | 0.68% | 0.79% | 3.06% | 5.52% | 4.97% | 5.13% | 5.58% | 5.7% |
EPS 2 | 0.2800 | 0.3200 | 1.310 | 2.650 | 2.400 | 2.540 | 2.880 | 3.078 |
Free Cash Flow 1 | 30.41 | - | -7.928 | - | 37.4 | 35.1 | 43.46 | 47.04 |
FCF margin | 6.07% | - | -1.55% | - | 6.85% | 6.4% | 7.75% | 8.22% |
FCF Conversion (EBITDA) | 111.15% | - | - | - | 77.16% | 69.37% | 80% | 83.8% |
FCF Conversion (Net income) | 891.79% | - | - | - | 137.78% | 124.68% | 138.9% | 144.16% |
Dividend per Share 2 | - | - | 1.000 | - | 1.300 | 1.450 | 1.700 | 2.000 |
Announcement Date | 2/25/20 | 3/4/21 | 3/3/22 | 2/10/23 | 2/29/24 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2021 S1 | 2021 S2 | 2022 S1 | 2023 S1 | 2024 S1 |
---|---|---|---|---|---|
Net sales 1 | 240.1 | 270.7 | 258.3 | 276.4 | 248.5 |
EBITDA 1 | 13.07 | - | 22.33 | 26.88 | 19.2 |
EBIT 1 | 5.986 | - | 14.85 | 19.72 | 11.9 |
Operating Margin | 2.49% | - | 5.75% | 7.14% | 4.79% |
Earnings before Tax (EBT) | - | - | - | - | - |
Net income 1 | 3.677 | - | 11.52 | 15.97 | 10.03 |
Net margin | 1.53% | - | 4.46% | 5.78% | 4.04% |
EPS 2 | 0.3100 | - | 0.9700 | 1.390 | 0.9100 |
Dividend per Share | - | - | - | - | - |
Announcement Date | 8/19/21 | 3/3/22 | 7/28/22 | 7/27/23 | - |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | 81.9 | 33.6 | 10.9 | - | 2.2 | - | - | - |
Net Cash position 1 | - | - | - | - | - | 5.72 | 20.1 | 25.3 |
Leverage (Debt/EBITDA) | 2.994 x | 1.365 x | 0.3037 x | - | 0.0454 x | - | - | - |
Free Cash Flow 1 | 30.4 | - | -7.93 | - | 37.4 | 35.1 | 43.5 | 47 |
ROE (net income / shareholders' equity) | 2.39% | 2.64% | 10.1% | - | 15.7% | 17% | 17.3% | 17.4% |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - | - | - |
Book Value Per Share 2 | 12.00 | 12.40 | 13.60 | - | - | 16.00 | 16.60 | 17.30 |
Cash Flow per Share 2 | 2.720 | 2.570 | 1.510 | - | 3.790 | 4.140 | 4.910 | 5.120 |
Capex 1 | 2.25 | - | 26 | - | - | 7.5 | 4.5 | 4.7 |
Capex / Sales | 0.45% | - | 5.08% | - | - | 1.37% | 0.8% | 0.82% |
Announcement Date | 2/25/20 | 3/4/21 | 3/3/22 | 2/10/23 | 2/29/24 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
+41.99% | 77.19B | |
+21.64% | 60.69B | |
+25.23% | 47.16B | |
-1.13% | 43.02B | |
+29.22% | 20.11B | |
+21.34% | 18.53B | |
+11.57% | 12.88B | |
-35.86% | 8.65B | |
+50.73% | 7.82B |
- Stock Market
- Equities
- MTG Stock
- B4A1 Stock
- Financials Meier Tobler Group AG