|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 7.454 USD | -27.18% |
|
-.--% | - |
| 06-12 | Federal Council Clears Path for Pension Increases and Pharmacy Reform | DP |
| 06-03 | Pharmacy fee hike to be implemented in two stages | DP |
Company Valuation: DocMorris AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,412 | 320.6 | 860.2 | 257.7 | 289.2 | 383.6 | - | - |
| Change | - | -86.71% | 168.32% | -70.05% | 12.22% | 32.66% | - | - |
| Enterprise Value (EV) 1 | 2,714 | 723.2 | 1,137 | 486.1 | 426.8 | 585.4 | 624.3 | 639.5 |
| Change | - | -73.36% | 57.22% | -57.25% | -12.21% | 37.18% | 6.64% | 2.44% |
| P/E | -10.1x | -1.61x | 10.5x | -2.42x | -1.71x | -4.97x | -8.92x | -22.9x |
| PBR | 5.44x | 0.84x | 2.01x | 0.69x | 0.7x | 1.22x | 1.24x | 1.45x |
| PEG | - | 0.1x | -0x | 0x | 0x | 0.1x | 0.2x | 0.4x |
| Capitalization / Revenue | 1.4x | 0.2x | 0.89x | 0.25x | 0.26x | 0.32x | 0.28x | 0.26x |
| EV / Revenue | 1.57x | 0.45x | 1.18x | 0.48x | 0.38x | 0.48x | 0.46x | 0.44x |
| EV / EBITDA | -19x | -9.31x | -29.6x | -10x | -8.85x | -32.9x | 43.2x | 15x |
| EV / EBIT | -14x | -5.15x | -13.7x | -5.41x | -4.41x | -8.77x | -17.6x | -64.6x |
| EV / FCF | -14x | -3.87x | -9.88x | -8.81x | -3.68x | -8.19x | -18.1x | -34.8x |
| FCF Yield | -7.15% | -25.9% | -10.1% | -11.4% | -27.2% | -12.2% | -5.53% | -2.87% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -23.4 | -15.88 | 7.05 | -8.25 | -3.47 | -1.593 | -0.8866 | -0.3458 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 1,726 | 1,608 | 966.9 | 1,017 | 1,124 | 1,217 | 1,368 | 1,463 |
| EBITDA 1 | -142.6 | -77.7 | -38.4 | -48.6 | -48.24 | -17.79 | 14.46 | 42.56 |
| EBIT 1 | -193.8 | -140.3 | -83.2 | -89.8 | -96.86 | -66.75 | -35.38 | -9.899 |
| Net income 1 | -225.7 | -171.1 | 82.2 | -97.3 | -134.4 | -84.17 | -48.29 | -23.35 |
| Net Debt 1 | 302.8 | 402.6 | 276.8 | 228.4 | 137.6 | 201.8 | 240.7 | 255.9 |
| Reference price 2 | 235.500 | 25.560 | 73.750 | 19.980 | 5.950 | 7.910 | 7.910 | 7.910 |
| Nbr of stocks (in thousands) | 10,240 | 12,543 | 11,664 | 12,897 | 48,599 | 48,496 | - | - |
| Announcement Date | 3/24/22 | 3/24/23 | 3/20/24 | 3/12/25 | 3/18/26 | - | - | - |
1CHF in Million2CHF
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.93x | 0.62x | 9.76x | -.--% | 13.8B | |
| 20.28x | 0.99x | 15.31x | -.--% | 6.76B | |
| 16.35x | 0.71x | 7.4x | 2.08% | 5.68B | |
| 12.46x | 0.79x | 5.68x | 3.45% | 3.54B | |
| 16.44x | 1x | 7.48x | 3.93% | 3.41B | |
| 14.82x | 1.25x | 7.62x | 5.58% | 3.31B | |
| 12.17x | 0.49x | 3.87x | 5.68% | 2.67B | |
| 40.87x | - | - | - | 2.65B | |
| Average | 18.67x | 0.84x | 8.16x | 2.96% | 5.23B | |
| Weighted average by Cap. | 17.69x | 0.79x | 9.23x | 1.81% |
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
- Stock Market
- Stocks
- DOCM Stock
- ZRSEF Stock
- Valuation DocMorris AG
Select your edition
All financial news and data tailored to specific country editions
