Delayed
Berne S.E.
|
5-day change
|
1st Jan Change
|
- CHF
|
-.--%
|
|
-.--%
|
-.--%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,940
|
9,227
|
7,278
|
5,113
|
7,428
|
10,230
|
-
|
-
|
Enterprise Value (EV)
1 |
7,203
|
9,940
|
8,412
|
7,288
|
9,308
|
11,650
|
11,149
|
10,552
|
P/E ratio
|
8.31
x
|
6.92
x
|
34.1
x
|
-8.66
x
|
17.8
x
|
15.6
x
|
14.6
x
|
14.2
x
|
Yield
|
-
|
0.82%
|
2.07%
|
2.95%
|
1.98%
|
1.43%
|
1.44%
|
1.44%
|
Capitalization / Revenue
|
1.7
x
|
2.19
x
|
1.95
x
|
1.48
x
|
1.75
x
|
2.17
x
|
2.16
x
|
2.16
x
|
EV / Revenue
|
2.06
x
|
2.36
x
|
2.26
x
|
2.11
x
|
2.2
x
|
2.47
x
|
2.35
x
|
2.22
x
|
EV / EBITDA
|
5.29
x
|
4.41
x
|
5.24
x
|
8.08
x
|
5.21
x
|
5.46
x
|
5.04
x
|
5.06
x
|
EV / FCF
|
60.2
x
|
10
x
|
42.8
x
|
30.6
x
|
16.6
x
|
16.9
x
|
14.3
x
|
13.9
x
|
FCF Yield
|
1.66%
|
10%
|
2.34%
|
3.27%
|
6.01%
|
5.92%
|
7%
|
7.2%
|
Price to Book
|
1.12
x
|
1.4
x
|
-
|
0.85
x
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
1,253,517
|
1,258,288
|
1,253,730
|
1,256,000
|
1,227,821
|
1,229,026
|
-
|
-
|
Reference price
2 |
4.739
|
7.333
|
5.805
|
4.071
|
6.049
|
8.324
|
8.324
|
8.324
|
Announcement Date
|
20-02-12
|
21-02-10
|
22-02-16
|
23-02-15
|
24-02-14
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,497
|
4,213
|
3,729
|
3,455
|
4,240
|
4,721
|
4,746
|
4,746
|
EBITDA
1 |
1,361
|
2,253
|
1,604
|
901.7
|
1,788
|
2,135
|
2,214
|
2,087
|
EBIT
1 |
1,100
|
1,411
|
758.2
|
117.7
|
801.4
|
973.2
|
711
|
1,031
|
Operating Margin
|
31.44%
|
33.48%
|
20.33%
|
3.41%
|
18.9%
|
20.62%
|
14.98%
|
21.72%
|
Earnings before Tax (EBT)
1 |
963.8
|
1,798
|
469.4
|
106.7
|
708.6
|
1,045
|
1,508
|
1,140
|
Net income
1 |
718.6
|
1,342
|
221.2
|
-605.2
|
416.3
|
659.7
|
678.3
|
717.6
|
Net margin
|
20.55%
|
31.86%
|
5.93%
|
-17.52%
|
9.82%
|
13.97%
|
14.29%
|
15.12%
|
EPS
2 |
0.5700
|
1.060
|
0.1700
|
-0.4700
|
0.3400
|
0.5340
|
0.5704
|
0.5860
|
Free Cash Flow
1 |
119.7
|
993.6
|
196.6
|
238.3
|
559.7
|
689.5
|
779.9
|
759.5
|
FCF margin
|
3.42%
|
23.58%
|
5.27%
|
6.9%
|
13.2%
|
14.6%
|
16.43%
|
16%
|
FCF Conversion (EBITDA)
|
8.8%
|
44.1%
|
12.26%
|
26.43%
|
31.3%
|
32.29%
|
35.23%
|
36.39%
|
FCF Conversion (Net income)
|
16.66%
|
74.02%
|
88.88%
|
-
|
134.45%
|
104.51%
|
114.98%
|
105.83%
|
Dividend per Share
2 |
-
|
0.0600
|
0.1200
|
0.1200
|
0.1200
|
0.1194
|
0.1200
|
0.1200
|
Announcement Date
|
20-02-12
|
21-02-10
|
22-02-16
|
23-02-15
|
24-02-14
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
879.5
|
768
|
821.5
|
856.5
|
1,076
|
929.3
|
1,092
|
1,102
|
1,116
|
1,082
|
1,184
|
1,215
|
1,519
|
-
|
-
|
EBITDA
1 |
296.4
|
283.3
|
244.5
|
296.4
|
91.8
|
355.8
|
477.1
|
490.1
|
465.2
|
463.9
|
455.1
|
492.9
|
624.4
|
518.5
|
468.2
|
EBIT
1 |
41.4
|
102.5
|
64
|
111.3
|
-160.1
|
143.9
|
237.8
|
226.2
|
193.5
|
193.2
|
270.8
|
331.2
|
635.3
|
-
|
-
|
Operating Margin
|
4.71%
|
13.35%
|
7.79%
|
12.99%
|
-14.88%
|
15.48%
|
21.77%
|
20.52%
|
17.34%
|
17.86%
|
22.88%
|
27.26%
|
41.83%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
207
|
-
|
-
|
-
|
-
|
Net income
1 |
-
|
-
|
-
|
64.9
|
-106
|
-
|
-
|
109.7
|
-
|
-
|
145
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
7.58%
|
-9.85%
|
-
|
-
|
9.95%
|
-
|
-
|
12.25%
|
-
|
-
|
-
|
-
|
EPS
2 |
-
|
-0.4100
|
-0.0100
|
0.0500
|
-0.0800
|
0.0700
|
0.1200
|
0.0900
|
0.0600
|
0.0900
|
0.0862
|
0.1256
|
0.1354
|
-
|
-
|
Dividend per Share
2 |
0.0300
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.0300
|
-
|
-
|
-
|
-
|
Announcement Date
|
22-02-16
|
22-05-10
|
22-07-27
|
22-11-09
|
23-02-15
|
23-05-09
|
23-08-02
|
23-11-08
|
24-02-14
|
24-05-07
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,262
|
713
|
1,134
|
2,175
|
1,880
|
1,420
|
919
|
321
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.9278
x
|
0.3165
x
|
0.7066
x
|
2.412
x
|
1.051
x
|
0.665
x
|
0.4148
x
|
0.154
x
|
Free Cash Flow
1 |
120
|
994
|
197
|
238
|
560
|
690
|
780
|
759
|
ROE (net income / shareholders' equity)
|
8.61%
|
16.2%
|
8.22%
|
4.56%
|
6.99%
|
11.9%
|
11.3%
|
9.8%
|
ROA (Net income/ Total Assets)
|
8.39%
|
13.4%
|
2.07%
|
-
|
3.98%
|
6.4%
|
6.8%
|
6.15%
|
Assets
1 |
8,570
|
10,004
|
10,681
|
-
|
10,470
|
10,308
|
9,975
|
11,668
|
Book Value Per Share
|
4.240
|
5.240
|
-
|
4.770
|
-
|
-
|
-
|
-
|
Cash Flow per Share
2 |
0.9500
|
1.510
|
1.030
|
0.9700
|
1.350
|
1.470
|
1.410
|
1.290
|
Capex
1 |
1,105
|
916
|
939
|
764
|
1,055
|
1,056
|
977
|
927
|
Capex / Sales
|
31.6%
|
21.74%
|
25.17%
|
22.12%
|
24.88%
|
22.36%
|
20.58%
|
19.52%
|
Announcement Date
|
20-02-12
|
21-02-10
|
22-02-16
|
23-02-15
|
24-02-14
|
-
|
-
|
-
|
Last Close Price
8.324
USD Average target price
8.701
USD Spread / Average Target +4.54% Consensus |
1st Jan change
|
Capi.
|
---|
| +4.98% | 50B | | +24.07% | 33.97B | | -1.04% | 30.56B | | +14.18% | 24.88B | | +39.49% | 10.88B | | -6.08% | 9.93B | | -.--% | 8.99B | | +7.00% | 8.51B | | +24.92% | 6.52B |
Gold Mining
|