End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
477 CHF | -.--% |
|
-3.25% | +9.91% |
05-24 | Phoenix Mecano AG Announces Board and Committee Changes | CI |
05-24 | Phoenix Mecano AG Approves Special Dividend, Payable on May 30, 2024 | CI |
Valuation
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 422.9 | 410.8 | 376 | 319.1 | 448.4 | 473.1 | - | - |
Enterprise Value (EV) 1 | 511 | 526.2 | 456.5 | 403.1 | 448.4 | 541.1 | 542.8 | 473.1 |
P/E ratio | 29.9 x | 45.4 x | 12.1 x | 8.06 x | 9.91 x | 11.7 x | 11.2 x | 9.14 x |
Yield | 2.27% | 1.69% | 3.75% | 5.06% | - | 3.58% | 3.7% | 4.45% |
Capitalization / Revenue | 0.62 x | 0.6 x | 0.46 x | 0.41 x | 0.58 x | 0.61 x | 0.59 x | 0.57 x |
EV / Revenue | 0.75 x | 0.77 x | 0.56 x | 0.51 x | 0.58 x | 0.7 x | 0.67 x | 0.57 x |
EV / EBITDA | 10.5 x | 10.9 x | 6.89 x | 5.17 x | 5.25 x | 6.23 x | 6.27 x | 4.77 x |
EV / FCF | 28.4 x | 50.8 x | 18.1 x | 46.2 x | - | 8.9 x | 10.6 x | - |
FCF Yield | 3.52% | 1.97% | 5.54% | 2.16% | - | 11.2% | 9.39% | - |
Price to Book | 1.95 x | 2.14 x | 1.62 x | 1.27 x | - | 1.43 x | 1.38 x | 1.37 x |
Nbr of stocks (in thousands) | 960 | 960 | 960 | 961 | 960 | 955 | - | - |
Reference price 2 | 440.7 | 428.1 | 391.6 | 332.3 | 466.9 | 495.4 | 495.4 | 495.4 |
Announcement Date | 2/18/20 | 4/21/21 | 3/25/22 | 4/20/23 | 4/23/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 680 | 687.4 | 817 | 784.4 | 775.5 | 772.6 | 806.2 | 828.8 |
EBITDA 1 | 48.8 | 48.2 | 66.23 | 77.95 | 85.34 | 86.88 | 86.62 | 99.29 |
EBIT 1 | 39 | 22.43 | 43.94 | 53.62 | 62.1 | 61.95 | 61.8 | 73.08 |
Operating Margin | 5.74% | 3.26% | 5.38% | 6.84% | 8.01% | 8.02% | 7.66% | 8.82% |
Earnings before Tax (EBT) 1 | 20.88 | 16.6 | 42.22 | 55.26 | 60.96 | 54.86 | 57.88 | - |
Net income 1 | 14.14 | 9.044 | 31.2 | 39.58 | 45.17 | 39.97 | 42.16 | 51.95 |
Net margin | 2.08% | 1.32% | 3.82% | 5.05% | 5.82% | 5.17% | 5.23% | 6.27% |
EPS 2 | 14.73 | 9.420 | 32.49 | 41.22 | 47.11 | 42.47 | 44.27 | 54.21 |
Free Cash Flow 1 | 18 | 10.35 | 25.29 | 8.718 | - | 60.81 | 50.97 | - |
FCF margin | 2.65% | 1.51% | 3.1% | 1.11% | - | 7.87% | 6.32% | - |
FCF Conversion (EBITDA) | 36.89% | 21.47% | 38.18% | 11.18% | - | 69.99% | 58.85% | - |
FCF Conversion (Net income) | 127.32% | 114.44% | 81.06% | 22.02% | - | 152.11% | 120.92% | - |
Dividend per Share 2 | 10.00 | 7.251 | 14.67 | 16.82 | - | 17.74 | 18.34 | 22.04 |
Announcement Date | 2/18/20 | 4/21/21 | 3/25/22 | 4/20/23 | 4/23/24 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2020 S1 | 2021 S1 | 2021 Q3 | 2021 Q4 | 2022 S1 | 2024 Q1 |
---|---|---|---|---|---|---|
Net sales 1 | 299.5 | 401.5 | 207.1 | - | 406.3 | 190.3 |
EBITDA | - | - | - | - | - | - |
EBIT 1 | 6.4 | 24.7 | 16.4 | 2.844 | 20.1 | 13.6 |
Operating Margin | 2.14% | 6.15% | 7.92% | - | 4.95% | 7.15% |
Earnings before Tax (EBT) | - | - | - | - | - | - |
Net income 1 | 1.2 | - | 10.7 | 3.898 | - | 13.6 |
Net margin | 0.4% | - | 5.17% | - | - | 7.15% |
EPS | - | - | - | - | - | - |
Dividend per Share | - | - | - | - | - | - |
Announcement Date | 8/11/20 | 8/10/21 | 11/2/21 | 3/25/22 | 8/11/22 | - |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | 88.1 | 115 | 80.6 | 84 | - | 67.9 | 69.7 | - |
Net Cash position 1 | - | - | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | 1.805 x | 2.394 x | 1.216 x | 1.078 x | - | 0.7817 x | 0.8042 x | - |
Free Cash Flow 1 | 18 | 10.4 | 25.3 | 8.72 | - | 60.8 | 51 | - |
ROE (net income / shareholders' equity) | 5.85% | 4.43% | 14.7% | 16.5% | - | 12.9% | 13.3% | 15.7% |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - | - | - |
Book Value Per Share 2 | 227.0 | 200.0 | 242.0 | 261.0 | - | 346.0 | 360.0 | 362.0 |
Cash Flow per Share 2 | 45.40 | 29.00 | 57.10 | 58.20 | - | 47.80 | 94.70 | 99.10 |
Capex 1 | 26.1 | 27.8 | 29.6 | 47.2 | - | 44 | 34 | - |
Capex / Sales | 3.84% | 4.04% | 3.62% | 6.02% | - | 5.7% | 4.22% | - |
Announcement Date | 2/18/20 | 4/21/21 | 3/25/22 | 4/20/23 | 4/23/24 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
![Consensus](/images/consensus_flch.gif)
EPS Revisions
Quarterly revenue - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
+9.91% | 507M | |
+4.01% | 146B | |
+24.35% | 134B | |
+30.20% | 125B | |
+13.18% | 63.02B | |
+1.10% | 38.59B | |
+80.24% | 32.41B | |
+14.31% | 31.88B | |
-11.34% | 31.38B | |
+23.60% | 30.98B |
- Stock Market
- Equities
- PMN Stock
- Financials Phoenix Mecano AG