|
Market Closed -
Swiss Exchange
11:30:11 2026-10-23 EDT
|
5-day change | 1st Jan Change | ||
| 62.90 CHF | +0.80% |
|
+0.64% | -17.78% |
| 09-11 | Vaudoise Assurances Discloses Construction of Residential Project in Zurich, Switzerland | MT |
| 08-24 | Implenia AG, H1 2026 Earnings Call, Aug 19, 2026 |
Company Valuation: Implenia AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 383.1 | 701.5 | 562.5 | 564.8 | 1,410 | 1,162 | - | - |
| Change | - | 83.13% | -19.81% | 0.4% | 149.58% | -17.59% | - | - |
| Enterprise Value (EV) 1 | 474.2 | 748.1 | 794.6 | 849.4 | 1,634 | 1,301 | 1,305 | 1,192 |
| Change | - | 57.75% | 6.21% | 6.89% | 92.33% | -20.37% | 0.32% | -8.64% |
| P/E | 6.83x | 6.81x | 4.03x | 6.14x | 16.9x | 13.6x | 11.3x | 10.2x |
| PBR | 1.11x | 1.46x | 0.98x | 0.86x | 1.88x | 1.47x | 1.36x | 1.27x |
| PEG | - | 0.1x | 0.1x | -0.2x | -1.8x | 7.4x | 0.5x | 0.9x |
| Capitalization / Revenue | 0.1x | 0.2x | 0.16x | 0.16x | 0.41x | 0.34x | 0.32x | 0.3x |
| EV / Revenue | 0.13x | 0.21x | 0.22x | 0.24x | 0.47x | 0.38x | 0.36x | 0.31x |
| EV / EBITDA | 2.11x | 3.21x | 3.51x | 3.43x | 6x | 5.14x | 4.69x | 4.08x |
| EV / EBIT | 4.13x | 5.39x | 6.48x | 6.51x | 11.6x | 9.2x | 8.31x | 6.92x |
| EV / FCF | -1.98x | 2.63x | -10.9x | 35.9x | 13x | 13x | 10.9x | 9.98x |
| FCF Yield | -50.5% | 38% | -9.2% | 2.79% | 7.67% | 7.69% | 9.16% | 10% |
| Dividend per Share 2 | - | 0.4 | 0.6 | 0.9 | 1.4 | 1.483 | 1.725 | 1.942 |
| Rate of return | - | 1.05% | 1.97% | 2.93% | 1.83% | 2.36% | 2.74% | 3.09% |
| EPS 2 | 3.04 | 5.59 | 7.57 | 5 | 4.53 | 4.613 | 5.568 | 6.187 |
| Distribution rate | - | 7.16% | 7.93% | 18% | 30.9% | 32.2% | 31% | 31.4% |
| Net sales 1 | 3,765 | 3,563 | 3,596 | 3,559 | 3,475 | 3,426 | 3,673 | 3,846 |
| EBITDA 1 | 224.8 | 233.1 | 226.4 | 247.9 | 272.3 | 253.2 | 278.3 | 292.2 |
| EBIT 1 | 114.8 | 138.9 | 122.6 | 130.5 | 140.5 | 141.5 | 157.1 | 172.3 |
| Net income 1 | 61.16 | 104.8 | 141 | 92.36 | 83.64 | 85.8 | 105.1 | 116.7 |
| Net Debt 1 | 91.19 | 46.67 | 232.1 | 284.6 | 224.1 | 139.2 | 143.4 | 30.64 |
| Reference price 2 | 20.76 | 38.05 | 30.50 | 30.70 | 76.50 | 62.90 | 62.90 | 62.90 |
| Nbr of stocks (in thousands) | 18,452 | 18,436 | 18,444 | 18,398 | 18,427 | 18,468 | - | - |
| Announcement Date | 3/8/22 | 3/1/23 | 2/28/24 | 2/26/25 | 3/4/26 | - | - | - |
1CHF in Million2CHF
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.53x | 0.38x | 5.1x | 2.38% | 1.4B | |
| 47.69x | 2.22x | 21.16x | 0.08% | 83.06B | |
| 11.66x | 1.01x | 5.56x | 5.01% | 65.78B | |
| 24.23x | 1.89x | 18.64x | 1.2% | 52.28B | |
| 26.3x | 3.27x | 17.72x | 0.26% | 44.95B | |
| 46.04x | 3.72x | 23.46x | 2.11% | 35.57B | |
| 24.61x | 0.61x | 10.09x | 2.53% | 30.04B | |
| 19.78x | 1.37x | 12.83x | 0.23% | 29.13B | |
| 5.19x | 0.34x | 6.65x | 5.43% | 27.85B | |
| 20.73x | 0.39x | 6.11x | 2.97% | 25.91B | |
| Average | 23.98x | 1.52x | 12.73x | 2.22% | 39.6B | |
| Weighted average by Cap. | 27.35x | 1.79x | 14.54x | 2.02% |
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
- IMPN Stock
- Valuation Implenia AG
Select your edition
All financial news and data tailored to specific country editions
