Company Valuation: Burckhardt Compression Holding AG

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 1,658 1,926 1,916 2,008 1,595 1,590 - -
Change - 16.17% -0.53% 4.82% -20.57% -0.31% - -
Enterprise Value (EV) 1 1,715 1,933 1,978 1,938 1,484 1,478 1,457 1,448
Change - 12.73% 2.33% -2% -23.44% -0.41% -1.45% -0.62%
P/E 33x 27.5x 21.2x 19x 14.5x 17.8x 16.1x 14.7x
PBR 6.86x 7.37x 6.44x 5.91x 4.41x 4.09x 3.73x 3.47x
PEG - 0.7x 0.7x 1.1x 3.23x -0.9x 1.5x 1.59x
Capitalization / Revenue 2.55x 2.32x 1.95x 1.83x 1.51x 1.65x 1.6x 1.53x
EV / Revenue 2.64x 2.33x 2.01x 1.77x 1.4x 1.54x 1.47x 1.39x
EV / EBITDA 19x 16.6x 14.1x 11.9x 9.11x 10.7x 9.44x 8.91x
EV / EBIT 24.4x 20.4x 16.3x 13.8x 10.5x 12.7x 11.1x 10.4x
EV / FCF 14.6x 20.5x 106x 9.96x 11.6x 12x 15.8x 15.5x
FCF Yield 6.83% 4.89% 0.94% 10% 8.61% 8.33% 6.32% 6.43%
Dividend per Share 2 7.5 12 15.5 18 18 17.67 18.83 19.6
Rate of return 1.53% 2.11% 2.74% 3.04% 3.81% 3.75% 3.99% 4.16%
EPS 2 14.82 20.64 26.63 31.2 32.6 26.49 29.38 32.09
Distribution rate 50.6% 58.1% 58.2% 57.7% 55.2% 66.7% 64.1% 61.1%
Net sales 1 650.7 829.7 982 1,096 1,057 960.8 992.7 1,041
EBITDA 1 90.34 116.7 140.3 163.4 162.8 138.4 154.3 162.4
EBIT 1 70.34 94.96 121.4 140.8 141 116.6 131.4 139.5
Net income 1 50.24 69.94 89.99 105.6 110.1 89.5 101.5 111.6
Net Debt 1 56.79 7.135 62.26 -69.6 -110.8 -111.9 -133.3 -142.3
Reference price 2 489.00 568.00 565.00 593.00 472.00 471.50 471.50 471.50
Nbr of stocks (in thousands) 3,390 3,391 3,391 3,386 3,379 3,372 - -
Announcement Date 6/8/22 6/6/23 6/4/24 6/5/25 6/3/26 - - -
1CHF in Million2CHF
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
17.88x1.55x10.73x3.73% 1.95B
32.24x5.09x19.3x1.67% 92.56B
23.23x3.91x17.28x1.85% 2.05B
38.61x4.18x26.65x0.44% 2.03B
32.87x - - 0.92% 976M
Average 28.96x 3.68x 18.49x 1.72% 19.91B
Weighted average by Cap. 31.91x 4.97x 19.24x 1.69%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. BCHN Stock
  4. Valuation Burckhardt Compression Holding AG
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!