Delayed
Berne S.E.
|
5-day change
|
1st Jan Change
|
- CHF
|
-.--%
|
|
-.--%
|
-.--%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
35,349
|
35,557
|
38,483
|
43,938
|
43,508
|
49,872
|
-
|
-
|
Enterprise Value (EV)
1 |
35,349
|
35,557
|
38,483
|
43,938
|
45,752
|
50,524
|
46,627
|
42,116
|
P/E ratio
|
13.8
x
|
13.3
x
|
10.8
x
|
15.9
x
|
14.9
x
|
12.8
x
|
10.6
x
|
9.51
x
|
Yield
|
2.4%
|
2.4%
|
2.23%
|
1.96%
|
-
|
1.9%
|
2%
|
2.1%
|
Capitalization / Revenue
|
1.25
x
|
1.22
x
|
1.25
x
|
1.3
x
|
1.15
x
|
1.19
x
|
1.1
x
|
1.06
x
|
EV / Revenue
|
1.25
x
|
1.22
x
|
1.25
x
|
1.3
x
|
1.21
x
|
1.2
x
|
1.03
x
|
0.9
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
10
x
|
8.17
x
|
6.83
x
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.35
x
|
1.21
x
|
1.31
x
|
2.02
x
|
1.74
x
|
1.85
x
|
1.65
x
|
1.52
x
|
Nbr of stocks (in thousands)
|
258,113
|
253,309
|
246,009
|
234,348
|
228,399
|
228,993
|
-
|
-
|
Reference price
2 |
137.0
|
140.4
|
156.4
|
187.5
|
190.5
|
217.8
|
217.8
|
217.8
|
Announcement Date
|
1/23/20
|
1/21/21
|
1/20/22
|
1/24/23
|
1/19/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
28,272
|
29,044
|
30,855
|
33,763
|
37,761
|
42,000
|
45,435
|
47,022
|
EBITDA
1 |
-
|
-
|
-
|
-
|
4,574
|
6,183
|
6,824
|
-
|
EBIT
1 |
3,369
|
3,574
|
4,627
|
3,909
|
3,852
|
5,181
|
6,111
|
6,729
|
Operating Margin
|
11.92%
|
12.31%
|
15%
|
11.58%
|
10.2%
|
12.34%
|
13.45%
|
14.31%
|
Earnings before Tax (EBT)
1 |
3,138
|
3,237
|
4,458
|
3,354
|
3,371
|
4,765
|
5,567
|
5,655
|
Net income
1 |
2,622
|
2,697
|
3,662
|
2,842
|
2,991
|
3,926
|
4,607
|
5,098
|
Net margin
|
9.27%
|
9.29%
|
11.87%
|
8.42%
|
7.92%
|
9.35%
|
10.14%
|
10.84%
|
EPS
2 |
9.920
|
10.52
|
14.49
|
11.77
|
12.79
|
16.98
|
20.51
|
22.91
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
3.280
|
3.370
|
3.490
|
3.670
|
-
|
4.148
|
4.355
|
4.565
|
Announcement Date
|
1/23/20
|
1/21/21
|
1/20/22
|
1/24/23
|
1/19/24
|
-
|
-
|
-
|
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 |
8,024
|
8,014
|
8,317
|
8,615
|
8,817
|
8,854
|
9,216
|
9,718
|
9,973
|
10,126
|
10,419
|
10,689
|
10,908
|
11,102
|
11,344
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,680
|
1,292
|
840
|
709
|
1,068
|
1,010
|
79
|
635
|
2,128
|
1,433
|
511.9
|
1,107
|
2,001
|
1,825
|
1,079
|
Operating Margin
|
20.94%
|
16.12%
|
10.1%
|
8.23%
|
12.11%
|
11.41%
|
0.86%
|
6.53%
|
21.34%
|
14.15%
|
4.91%
|
10.36%
|
18.34%
|
16.44%
|
9.51%
|
Earnings before Tax (EBT)
1 |
1,650
|
1,182
|
657
|
528
|
987
|
928
|
-48
|
472
|
2,019
|
1,370
|
565.6
|
1,062
|
1,723
|
1,622
|
1,118
|
Net income
1 |
1,333
|
1,018
|
551
|
454
|
819
|
975
|
-14
|
404
|
1,626
|
1,123
|
415.7
|
873.4
|
1,433
|
1,322
|
906.6
|
Net margin
|
16.61%
|
12.7%
|
6.62%
|
5.27%
|
9.29%
|
11.01%
|
-0.15%
|
4.16%
|
16.3%
|
11.09%
|
3.99%
|
8.17%
|
13.14%
|
11.91%
|
7.99%
|
EPS
2 |
5.370
|
4.150
|
2.270
|
1.890
|
3.440
|
4.130
|
-0.0700
|
1.740
|
6.990
|
4.800
|
1.792
|
3.795
|
6.266
|
5.825
|
3.945
|
Dividend per Share
2 |
0.8800
|
0.8800
|
0.9300
|
0.9300
|
0.9300
|
-
|
1.000
|
-
|
-
|
1.050
|
1.044
|
1.044
|
1.044
|
1.050
|
1.088
|
Announcement Date
|
1/20/22
|
4/19/22
|
7/21/22
|
10/19/22
|
1/24/23
|
4/19/23
|
7/20/23
|
10/18/23
|
1/19/24
|
4/17/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
2,244
|
652
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
3,245
|
7,756
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
0.4906
x
|
0.1055
x
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
10.9%
|
10%
|
12.7%
|
12.2%
|
13.6%
|
15.1%
|
16.4%
|
16%
|
ROA (Net income/ Total Assets)
|
2.45%
|
2.38%
|
3.09%
|
2.41%
|
2.48%
|
3.4%
|
2.95%
|
3.45%
|
Assets
1 |
107,177
|
113,443
|
118,615
|
118,091
|
120,848
|
115,478
|
156,173
|
147,764
|
Book Value Per Share
2 |
102.0
|
116.0
|
120.0
|
92.90
|
109.0
|
118.0
|
132.0
|
143.0
|
Cash Flow per Share
2 |
-
|
31.80
|
33.80
|
27.00
|
-
|
47.50
|
-
|
-
|
Capex
|
-
|
4,562
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
15.71%
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/23/20
|
1/21/21
|
1/20/22
|
1/24/23
|
1/19/24
|
-
|
-
|
-
|
Last Close Price
217.8
USD Average target price
224.6
USD Spread / Average Target +3.11% Consensus |
1st Jan change
|
Capi.
|
---|
| +76.74% | 76.77B | | +15.56% | 51.51B | | +19.88% | 44.05B | | +104.58% | 37.28B | | +30.75% | 36.33B | | +17.63% | 31.23B | | +29.58% | 25.83B | | -0.45% | 21.87B | | +49.65% | 21.08B |
Other Property & Casualty Insurance
|