Delayed
Berne S.E.
|
5-day change
|
1st Jan Change
|
- CHF
|
-.--%
|
|
-.--%
|
-.--%
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
31,414
|
21,666
|
28,799
|
23,710
|
17,952
|
21,030
|
-
|
-
|
Enterprise Value (EV)
1 |
42,862
|
31,585
|
35,640
|
30,999
|
26,870
|
29,808
|
29,693
|
29,471
|
P/E ratio
|
15.6
x
|
10.2
x
|
9.47
x
|
7.39
x
|
-27
x
|
28.8
x
|
16.5
x
|
11.9
x
|
Yield
|
1.74%
|
2.9%
|
2.29%
|
2.81%
|
3.84%
|
3.3%
|
3.41%
|
3.51%
|
Capitalization / Revenue
|
0.74
x
|
0.5
x
|
0.61
x
|
0.44
x
|
0.34
x
|
0.4
x
|
0.39
x
|
0.38
x
|
EV / Revenue
|
1.01
x
|
0.73
x
|
0.76
x
|
0.58
x
|
0.51
x
|
0.56
x
|
0.55
x
|
0.54
x
|
EV / EBITDA
|
10.5
x
|
7.33
x
|
6.47
x
|
5.5
x
|
12.5
x
|
10.3
x
|
8.98
x
|
7.65
x
|
EV / FCF
|
34.2
x
|
11.8
x
|
13.5
x
|
38.7
x
|
-144
x
|
33.8
x
|
27.3
x
|
19.1
x
|
FCF Yield
|
2.93%
|
8.47%
|
7.38%
|
2.58%
|
-0.7%
|
2.96%
|
3.67%
|
5.24%
|
Price to Book
|
2.24
x
|
1.39
x
|
1.63
x
|
1.21
x
|
-
|
1.15
x
|
1.13
x
|
1.11
x
|
Nbr of stocks (in thousands)
|
364,686
|
364,261
|
364,826
|
359,627
|
355,560
|
356,025
|
-
|
-
|
Reference price
2 |
86.14
|
59.48
|
78.94
|
65.93
|
50.49
|
59.07
|
59.07
|
59.07
|
Announcement Date
|
11/12/19
|
11/16/20
|
11/15/21
|
11/14/22
|
11/13/23
|
-
|
-
|
-
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
42,405
|
43,185
|
47,049
|
53,282
|
52,881
|
53,023
|
54,009
|
55,047
|
EBITDA
1 |
4,075
|
4,308
|
5,508
|
5,640
|
2,149
|
2,880
|
3,308
|
3,850
|
EBIT
1 |
2,977
|
3,116
|
4,288
|
4,414
|
933
|
1,639
|
2,072
|
2,499
|
Operating Margin
|
7.02%
|
7.22%
|
9.11%
|
8.28%
|
1.76%
|
3.09%
|
3.84%
|
4.54%
|
Earnings before Tax (EBT)
1 |
2,431
|
2,770
|
4,041
|
4,149
|
-678
|
980.8
|
1,690
|
2,320
|
Net income
1 |
2,022
|
2,140
|
3,047
|
3,238
|
-648
|
731.2
|
1,256
|
1,759
|
Net margin
|
4.77%
|
4.96%
|
6.48%
|
6.08%
|
-1.23%
|
1.38%
|
2.33%
|
3.2%
|
EPS
2 |
5.520
|
5.860
|
8.340
|
8.920
|
-1.870
|
2.051
|
3.588
|
4.977
|
Free Cash Flow
1 |
1,254
|
2,675
|
2,631
|
800
|
-187
|
882.8
|
1,089
|
1,544
|
FCF margin
|
2.96%
|
6.19%
|
5.59%
|
1.5%
|
-0.35%
|
1.66%
|
2.02%
|
2.81%
|
FCF Conversion (EBITDA)
|
30.77%
|
62.09%
|
47.77%
|
14.18%
|
-
|
30.65%
|
32.91%
|
40.12%
|
FCF Conversion (Net income)
|
62.02%
|
125%
|
86.35%
|
24.71%
|
-
|
120.73%
|
86.66%
|
87.8%
|
Dividend per Share
2 |
1.500
|
1.725
|
1.805
|
1.855
|
1.940
|
1.949
|
2.014
|
2.072
|
Announcement Date
|
11/12/19
|
11/16/20
|
11/15/21
|
11/14/22
|
11/13/23
|
-
|
-
|
-
|
Fiscal Period: September |
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
|
2025 Q3
|
---|
Net sales
1 |
12,933
|
13,117
|
13,495
|
13,737
|
13,260
|
13,133
|
13,140
|
13,348
|
13,319
|
13,072
|
13,195
|
13,401
|
13,479
|
13,161
|
13,358
|
EBITDA
1 |
1,760
|
1,478
|
1,295
|
1,107
|
796
|
361
|
466
|
526
|
744
|
708
|
751.1
|
763
|
849
|
832.8
|
-
|
EBIT
1 |
1,432
|
1,161
|
998
|
823
|
453
|
65
|
179
|
236
|
411
|
406
|
408.4
|
424.1
|
573.5
|
511
|
664.7
|
Operating Margin
|
11.07%
|
8.85%
|
7.4%
|
5.99%
|
3.42%
|
0.49%
|
1.36%
|
1.77%
|
3.09%
|
3.11%
|
3.1%
|
3.16%
|
4.25%
|
3.88%
|
4.98%
|
Earnings before Tax (EBT)
1 |
1,410
|
1,087
|
986
|
666
|
434
|
-130
|
-426
|
-556
|
161
|
203
|
322.5
|
320
|
-
|
-
|
-
|
Net income
1 |
1,121
|
826
|
750
|
538
|
316
|
-97
|
-417
|
-450
|
107
|
145
|
254
|
251.5
|
-
|
-
|
-
|
Net margin
|
8.67%
|
6.3%
|
5.56%
|
3.92%
|
2.38%
|
-0.74%
|
-3.17%
|
-3.37%
|
0.8%
|
1.11%
|
1.93%
|
1.88%
|
-
|
-
|
-
|
EPS
2 |
3.070
|
2.280
|
2.070
|
1.500
|
0.8800
|
-0.2800
|
-1.180
|
-1.310
|
0.3000
|
0.4100
|
0.6917
|
0.6990
|
0.9130
|
0.6160
|
1.122
|
Dividend per Share
2 |
0.4750
|
0.4600
|
0.4600
|
0.4600
|
0.5000
|
0.4800
|
0.4800
|
0.4800
|
0.5000
|
0.4900
|
0.4900
|
0.4900
|
0.5000
|
0.5000
|
-
|
Announcement Date
|
2/7/22
|
5/9/22
|
8/8/22
|
11/14/22
|
2/6/23
|
5/8/23
|
8/7/23
|
11/13/23
|
2/5/24
|
5/6/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
11,448
|
9,919
|
6,841
|
7,289
|
8,918
|
8,778
|
8,663
|
8,440
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.809
x
|
2.302
x
|
1.242
x
|
1.292
x
|
4.15
x
|
3.047
x
|
2.619
x
|
2.192
x
|
Free Cash Flow
1 |
1,254
|
2,675
|
2,631
|
800
|
-187
|
883
|
1,089
|
1,545
|
ROE (net income / shareholders' equity)
|
15%
|
14.5%
|
18.5%
|
17.3%
|
-3.43%
|
4.67%
|
6.69%
|
8.77%
|
ROA (Net income/ Total Assets)
|
6.5%
|
6.31%
|
8.61%
|
8.86%
|
-1.77%
|
2.3%
|
3.08%
|
4.7%
|
Assets
1 |
31,108
|
33,919
|
35,383
|
36,567
|
36,536
|
31,824
|
40,741
|
37,429
|
Book Value Per Share
2 |
38.50
|
42.80
|
48.60
|
54.30
|
-
|
51.30
|
52.40
|
53.20
|
Cash Flow per Share
2 |
6.870
|
10.60
|
10.50
|
7.400
|
5.060
|
6.320
|
7.070
|
8.570
|
Capex
1 |
1,259
|
1,199
|
1,209
|
1,887
|
1,939
|
1,281
|
1,470
|
1,517
|
Capex / Sales
|
2.97%
|
2.78%
|
2.57%
|
3.54%
|
3.67%
|
2.42%
|
2.72%
|
2.76%
|
Announcement Date
|
11/12/19
|
11/16/20
|
11/15/21
|
11/14/22
|
11/13/23
|
-
|
-
|
-
|
Last Close Price
59.07
USD Average target price
62.45
USD Spread / Average Target +5.73% Consensus |
1st Jan change
|
Capi.
|
---|
| -2.34% | 16.75B | | +27.34% | 13.03B | | -10.97% | 11.39B | | +6.94% | 9.48B | | +41.43% | 9.07B | | +63.07% | 6.87B | | -2.81% | 2.2B | | +25.77% | 2.09B | | +1.77% | 1.81B |
Animal Slaughtering & Processing
|