|
Market Closed -
Deutsche Boerse AG
15:42:37 2026-09-18 EDT
|
5-day change | 1st Jan Change | ||
| 68.70 EUR | +2.69% |
|
+4.41% | +165.05% |
| 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 | 1,219 | - | - |
| Change | - | 83.13% | -19.81% | 0.4% | 149.58% | -13.53% | - | - |
| Enterprise Value (EV) 1 | 474.2 | 748.1 | 794.6 | 849.4 | 1,634 | 1,358 | 1,362 | 1,250 |
| Change | - | 57.75% | 6.21% | 6.89% | 92.33% | -16.87% | 0.31% | -8.28% |
| P/E | 6.83x | 6.81x | 4.03x | 6.14x | 16.9x | 14.3x | 11.9x | 10.7x |
| PBR | 1.11x | 1.46x | 0.98x | 0.86x | 1.88x | 1.54x | 1.44x | 1.34x |
| PEG | - | 0.1x | 0.1x | -0.2x | -1.8x | 7.78x | 0.6x | 1x |
| Capitalization / Revenue | 0.1x | 0.2x | 0.16x | 0.16x | 0.41x | 0.36x | 0.33x | 0.32x |
| EV / Revenue | 0.13x | 0.21x | 0.22x | 0.24x | 0.47x | 0.4x | 0.37x | 0.32x |
| EV / EBITDA | 2.11x | 3.21x | 3.51x | 3.43x | 6x | 5.36x | 4.9x | 4.28x |
| EV / EBIT | 4.13x | 5.39x | 6.48x | 6.51x | 11.6x | 9.6x | 8.67x | 7.25x |
| EV / FCF | -1.98x | 2.63x | -10.9x | 35.9x | 13x | 13.6x | 11.4x | 10.5x |
| FCF Yield | -50.5% | 38% | -9.2% | 2.79% | 7.67% | 7.37% | 8.78% | 9.56% |
| 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% | 2.25% | 2.61% | 2.94% |
| 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 | 66.00 | 66.00 | 66.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 55.04x | 2.54x | 24.23x | 0.07% | 95.73B | |
| 12.19x | 1.05x | 5.73x | 4.79% | 70.41B | |
| 34x | 4.27x | 23.21x | 0.2% | 58.02B | |
| 25.94x | 2x | 19.66x | 1.18% | 55.34B | |
| 50.17x | 3.99x | 25.34x | 1.89% | 39.47B | |
| 27.1x | 0.68x | 11.21x | 2.28% | 34.12B | |
| 22.9x | 1.56x | 14.41x | 0.2% | 33.09B | |
| 21.74x | 0.43x | 6.87x | 2.76% | 29.68B | |
| 4.94x | 0.31x | 5.78x | 5.95% | 26.39B | |
| Average | 28.22x | 1.87x | 15.16x | 2.15% | 49.14B | |
| Weighted average by Cap. | 31.60x | 2.10x | 16.67x | 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
- I8T Stock
- Valuation Implenia AG
Select your edition
All financial news and data tailored to specific country editions
