Delayed
Berne S.E.
|
5-day change
|
1st Jan Change
|
- CHF
|
-.--%
|
|
-.--%
|
-.--%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,098
|
3,667
|
3,441
|
4,787
|
6,578
|
8,183
|
-
|
-
|
Enterprise Value (EV)
1 |
4,152
|
3,770
|
3,689
|
5,268
|
7,051
|
7,482
|
7,423
|
7,385
|
P/E ratio
|
31.8
x
|
37.5
x
|
57
x
|
53.2
x
|
44.2
x
|
124
x
|
30.4
x
|
24.8
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
1.04
x
|
0.94
x
|
0.94
x
|
1.14
x
|
1.21
x
|
1.29
x
|
1.21
x
|
1.14
x
|
EV / Revenue
|
1.05
x
|
0.96
x
|
1.01
x
|
1.26
x
|
1.3
x
|
1.18
x
|
1.1
x
|
1.03
x
|
EV / EBITDA
|
12.8
x
|
11
x
|
11.9
x
|
14.9
x
|
15.2
x
|
13.3
x
|
12
x
|
10.8
x
|
EV / FCF
|
27.2
x
|
14.8
x
|
20
x
|
25.5
x
|
19.2
x
|
20.5
x
|
18.3
x
|
16.8
x
|
FCF Yield
|
3.68%
|
6.77%
|
5%
|
3.93%
|
5.21%
|
4.87%
|
5.48%
|
5.96%
|
Price to Book
|
2.55
x
|
2.05
x
|
1.84
x
|
2.37
x
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
99,262
|
100,727
|
102,258
|
103,503
|
104,889
|
106,246
|
-
|
-
|
Reference price
2 |
41.28
|
36.41
|
33.65
|
46.25
|
62.71
|
77.02
|
77.02
|
77.02
|
Announcement Date
|
3/10/20
|
2/24/21
|
2/23/22
|
2/15/23
|
2/14/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,955
|
3,919
|
3,661
|
4,195
|
5,443
|
6,337
|
6,778
|
7,156
|
EBITDA
1 |
325
|
342.6
|
309.7
|
352.8
|
464.7
|
562.7
|
617.3
|
681.9
|
EBIT
1 |
92.06
|
177.8
|
132.4
|
185.7
|
288.4
|
401.7
|
449.3
|
529
|
Operating Margin
|
2.33%
|
4.54%
|
3.62%
|
4.43%
|
5.3%
|
6.34%
|
6.63%
|
7.39%
|
Earnings before Tax (EBT)
1 |
67.24
|
161.4
|
112.6
|
166.2
|
264.1
|
198.9
|
437.4
|
533.6
|
Net income
1 |
120.5
|
98.54
|
64.07
|
96.66
|
161.1
|
73.44
|
290.6
|
364.7
|
Net margin
|
3.05%
|
2.51%
|
1.75%
|
2.3%
|
2.96%
|
1.16%
|
4.29%
|
5.1%
|
EPS
2 |
1.300
|
0.9700
|
0.5900
|
0.8700
|
1.420
|
0.6220
|
2.530
|
3.110
|
Free Cash Flow
1 |
152.6
|
255.1
|
184.5
|
206.9
|
367.3
|
364.2
|
406.5
|
440
|
FCF margin
|
3.86%
|
6.51%
|
5.04%
|
4.93%
|
6.75%
|
5.75%
|
6%
|
6.15%
|
FCF Conversion (EBITDA)
|
46.96%
|
74.46%
|
59.56%
|
58.66%
|
79.05%
|
64.72%
|
65.85%
|
64.53%
|
FCF Conversion (Net income)
|
126.64%
|
258.9%
|
287.91%
|
214.07%
|
227.93%
|
495.85%
|
139.88%
|
120.65%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/10/20
|
2/24/21
|
2/23/22
|
2/15/23
|
2/14/24
|
-
|
-
|
-
|
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 |
950.7
|
949.1
|
1,009
|
1,134
|
1,103
|
1,173
|
1,356
|
1,419
|
1,494
|
1,536
|
1,543
|
1,602
|
1,657
|
1,651
|
1,667
|
EBITDA
1 |
90.9
|
74.25
|
77.41
|
102.7
|
98.43
|
90.39
|
118.3
|
127.8
|
128.1
|
141.1
|
129.7
|
138
|
150.3
|
150.5
|
149.7
|
EBIT
1 |
46.87
|
35.69
|
32.63
|
64.01
|
53.33
|
51.13
|
76.44
|
83.34
|
77.44
|
101.8
|
91.56
|
98.73
|
109.4
|
88.92
|
89.87
|
Operating Margin
|
4.93%
|
3.76%
|
3.23%
|
5.64%
|
4.83%
|
4.36%
|
5.64%
|
5.87%
|
5.18%
|
6.63%
|
5.93%
|
6.16%
|
6.6%
|
5.39%
|
5.39%
|
Earnings before Tax (EBT)
1 |
41.4
|
31.96
|
28.51
|
57.39
|
48.36
|
46.78
|
69.99
|
75.03
|
72.25
|
-124.3
|
82.04
|
89.29
|
99.06
|
80.42
|
81.62
|
Net income
1 |
28.97
|
20.67
|
18.3
|
29.57
|
28.13
|
25.55
|
43.24
|
47.45
|
44.91
|
-107.4
|
49.15
|
54.8
|
62.74
|
51.31
|
52.22
|
Net margin
|
3.05%
|
2.18%
|
1.81%
|
2.61%
|
2.55%
|
2.18%
|
3.19%
|
3.34%
|
3.01%
|
-6.99%
|
3.18%
|
3.42%
|
3.79%
|
3.11%
|
3.13%
|
EPS
2 |
0.2600
|
0.1900
|
0.1700
|
0.2700
|
0.2500
|
0.2300
|
0.3800
|
0.4200
|
0.3900
|
-1.010
|
0.4680
|
0.5320
|
0.6220
|
0.5500
|
0.5600
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/23/22
|
5/4/22
|
8/3/22
|
11/2/22
|
2/15/23
|
5/3/23
|
8/2/23
|
11/1/23
|
2/14/24
|
5/1/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
54
|
103
|
248
|
481
|
473
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
701
|
760
|
798
|
Leverage (Debt/EBITDA)
|
0.1661
x
|
0.3
x
|
0.8008
x
|
1.364
x
|
1.018
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
153
|
255
|
184
|
207
|
367
|
364
|
407
|
440
|
ROE (net income / shareholders' equity)
|
36.4%
|
5.72%
|
3.45%
|
4.9%
|
7.44%
|
13.7%
|
-
|
-
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
|
16.20
|
17.70
|
18.30
|
19.50
|
-
|
-
|
-
|
-
|
Cash Flow per Share
2 |
2.370
|
2.860
|
1.830
|
2.090
|
3.540
|
3.500
|
3.830
|
-
|
Capex
1 |
67.6
|
34
|
21.1
|
30.6
|
40.4
|
50.7
|
55.5
|
67
|
Capex / Sales
|
1.71%
|
0.87%
|
0.58%
|
0.73%
|
0.74%
|
0.8%
|
0.82%
|
0.94%
|
Announcement Date
|
3/10/20
|
2/24/21
|
2/23/22
|
2/15/23
|
2/14/24
|
-
|
-
|
-
|
Last Close Price
77.02
USD Average target price
90
USD Spread / Average Target +16.85% Consensus |
1st Jan change
|
Capi.
|
---|
| +41.95% | 8.75B | | +77.54% | 2.21B | | +32.92% | 1.13B | | +367.57% | 939M | | +90.57% | 651M | | -23.39% | 582M | | -18.75% | 569M | | 0.00% | 610M | | -29.70% | 524M |
Aerospace & Defense Electronics
|