Suspension of trading

Valuation Airesis SA

Stocks

Market Closed - Swiss Exchange 09:45:29 2025-11-12 EST			5-day change	1st Jan Change
0.0240 ^CHF	+50.00%		-.--%	-

25-08-13	Airesis Wins SIX Exchange Regulation's Approval for Delisting	MT
25-07-03	A consortium led by Dan Mamane and Mirabaud Patrimoine Vivant managed by Mirabaud Asset Management Ltd. acquired remaining unknown majority stake in Le Coq Sportif S.A from Airesis SA.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2018	2019	2020	2021	2022	2023
Market Cap ¹	76.82	73.18	54.88	44.34	40.31	39.69
Change	-	-4.75%	-25%	-19.21%	-9.09%	-1.54%
Enterprise Value (EV) ¹	118.7	150.1	148.2	137.5	144.2	145.8
Change	-	26.49%	-1.28%	-7.19%	4.83%	1.13%
P/E	-78.5x	-6.44x	-2.96x	-5.3x	-20.1x	-1.35x
PBR	2.92x	4.72x	-16.2x	-4.49x	-5.62x	-1.34x
PEG	-	-0x	-0x	0.1x	0.3x	-0x
Capitalization / Revenue	0.5x	0.46x	0.54x	0.31x	0.27x	0.33x
EV / Revenue	0.78x	0.95x	1.46x	0.96x	0.96x	1.2x
EV / EBITDA	20.5x	-16.6x	-8.85x	-22.4x	-24x	-6.79x
EV / EBIT	35.6x	-13.6x	-7.93x	-17.2x	-19x	-5.73x
EV / FCF	11.5x	-16.8x	-53.4x	-3,081x	-12.7x	164x
FCF Yield	8.7%	-5.95%	-1.87%	-0.03%	-7.85%	0.61%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.0158	-0.1834	-0.299	-0.135	-0.0323	-0.473
Distribution rate	-	-	-	-	-	-
Net sales ¹	152.9	157.5	101.8	143.9	149.7	121
EBITDA ¹	5.793	-9.067	-16.75	-6.15	-5.996	-21.48
EBIT ¹	3.335	-11.02	-18.69	-7.975	-7.583	-25.46
Net income ¹	-0.903	-11.37	-18.52	-8.355	-2.004	-29.29
Net Debt ¹	41.83	76.9	93.27	93.16	103.8	106.1
Reference price ²	1.2400	1.1800	0.8850	0.7150	0.6500	0.6400
Nbr of stocks (in thousands)	61,953	62,014	62,014	62,013	62,013	62,013
Announcement Date	4/12/19	4/30/20	4/23/21	4/28/22	4/27/23	6/28/24

¹CHF in Million²CHF

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AIRESIS SA	-	-	-	-	1.89M
EQT AB	30.41x	12.57x	20.91x	1.62%	42.21B
PARTNERS GROUP HOLDING AG	16.77x	8.99x	14.37x	6.28%	23.11B
CVC CAPITAL PARTNERS PLC	20.55x	9.23x	14.87x	3.19%	18.93B
BRIDGEPOINT GROUP PLC	26.08x	5.05x	8.78x	2.89%	4.07B
RATOS AB	7.72x	0.92x	4.99x	4.85%	1.28B
INVESTCORP CAPITAL PLC	13.89x	12.82x	13.19x	5.11%	908M
ALARIS EQUITY PARTNERS INCOME TRUST	9.12x	8.1x	8.7x	5.9%	843M
Average	17.79x	8.24x	12.26x	4.26%	11.42B
Weighted average by Cap.	24.05x	10.44x	17.05x	3.3%