|
Real-time Estimate
Cboe Europe
07:17:36 2026-11-13 EST
|
5-day change | 1st Jan Change | ||
| 74.40 CHF | -0.27% |
|
+4.20% | -2.75% |
| 11-04 | Implenia to Deliver Technical Fit-out Works for New Swiss Data Center | MT |
| 10-29 | Implenia Bags CHF165 Million Hospital Construction Contract | MT |
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 | 1,378 | - | - |
| Change | - | 83.13% | -19.81% | 0.4% | 149.58% | -2.26% | - | - |
| Enterprise Value (EV) 1 | 474.2 | 748.1 | 794.6 | 849.4 | 1,634 | 1,517 | 1,443 | 1,348 |
| Change | - | 57.75% | 6.21% | 6.89% | 92.33% | -7.15% | -4.91% | -6.55% |
| P/E | 6.83x | 6.81x | 4.03x | 6.14x | 16.9x | 16.3x | 13.5x | 12.2x |
| PBR | 1.11x | 1.46x | 0.98x | 0.86x | 1.88x | 1.74x | 1.62x | 1.51x |
| PEG | - | 0.1x | 0.1x | -0.2x | -1.8x | 19.45x | 0.6x | 1.1x |
| Capitalization / Revenue | 0.1x | 0.2x | 0.16x | 0.16x | 0.41x | 0.4x | 0.38x | 0.36x |
| EV / Revenue | 0.13x | 0.21x | 0.22x | 0.24x | 0.47x | 0.44x | 0.39x | 0.35x |
| EV / EBITDA | 2.11x | 3.21x | 3.51x | 3.43x | 6x | 5.99x | 5.18x | 4.61x |
| EV / EBIT | 4.13x | 5.39x | 6.48x | 6.51x | 11.6x | 10.7x | 9.06x | 7.82x |
| EV / FCF | -1.98x | 2.63x | -10.9x | 35.9x | 13x | 15.2x | 12.1x | 11.3x |
| FCF Yield | -50.5% | 38% | -9.2% | 2.79% | 7.67% | 6.59% | 8.29% | 8.86% |
| 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% | 1.99% | 2.31% | 2.6% |
| EPS 2 | 3.04 | 5.59 | 7.57 | 5 | 4.53 | 4.568 | 5.519 | 6.132 |
| Distribution rate | - | 7.16% | 7.93% | 18% | 30.9% | 32.5% | 31.3% | 31.7% |
| Net sales 1 | 3,765 | 3,563 | 3,596 | 3,559 | 3,475 | 3,442 | 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 | 159.2 | 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 | 64.8 | -29.71 |
| Reference price 2 | 20.76 | 38.05 | 30.50 | 30.70 | 76.50 | 74.60 | 74.60 | 74.60 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.33x | 0.44x | 5.99x | 1.99% | 1.65B | |
| 47.14x | 2.31x | 21.65x | 0.07% | 91.33B | |
| 12.77x | 1.08x | 5.94x | 4.56% | 70.59B | |
| 27.84x | 2.11x | 21.3x | 1.09% | 60.91B | |
| 57.74x | 4.48x | 27.98x | 1.76% | 44.18B | |
| 22.26x | 2.69x | 14.96x | 0.3% | 39.4B | |
| 26.39x | 0.66x | 10.83x | 2.35% | 31.83B | |
| 19.2x | 1.33x | 12.15x | 0.23% | 29.02B | |
| 5.79x | 0.37x | 7.03x | 4.88% | 28.41B | |
| 22.11x | 0.41x | 6.42x | 2.84% | 27.36B | |
| Average | 25.76x | 1.59x | 13.42x | 2.01% | 42B | |
| Weighted average by Cap. | 29.49x | 1.89x | 15.55x | 1.85% |
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
