Delayed
Berne S.E.
|
5-day change
|
1st Jan Change
|
- CHF
|
-.--%
|
|
-.--%
|
-.--%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
121,653
|
89,639
|
103,725
|
91,105
|
96,433
|
88,974
|
-
|
-
|
Enterprise Value (EV)
1 |
120,101
|
87,854
|
102,551
|
88,447
|
95,329
|
86,732
|
85,715
|
84,121
|
P/E ratio
|
17.1
x
|
14.6
x
|
16.9
x
|
16.1
x
|
16
x
|
14.2
x
|
13.7
x
|
13.3
x
|
Yield
|
4.91%
|
6.69%
|
5.8%
|
6.6%
|
6.23%
|
6.75%
|
6.8%
|
6.81%
|
Capitalization / Revenue
|
90.2
x
|
70.6
x
|
81.3
x
|
72
x
|
74.6
x
|
66.6
x
|
66.9
x
|
62.6
x
|
EV / Revenue
|
89.1
x
|
69.2
x
|
80.4
x
|
69.9
x
|
73.8
x
|
64.9
x
|
64.4
x
|
59.2
x
|
EV / EBITDA
|
68.2
x
|
74.5
x
|
68.2
x
|
75.8
x
|
84
x
|
96.6
x
|
88.8
x
|
80.1
x
|
EV / FCF
|
65
x
|
91.5
x
|
109
x
|
115
x
|
-
|
194
x
|
78.9
x
|
83
x
|
FCF Yield
|
1.54%
|
1.09%
|
0.92%
|
0.87%
|
-
|
0.51%
|
1.27%
|
1.2%
|
Price to Book
|
1.42
x
|
1.06
x
|
1.2
x
|
1.05
x
|
1.09
x
|
1
x
|
1
x
|
1
x
|
Nbr of stocks (in thousands)
|
2,134,262
|
2,134,262
|
2,134,262
|
2,131,105
|
2,131,105
|
2,131,105
|
-
|
-
|
Reference price
2 |
57.00
|
42.00
|
48.60
|
42.75
|
45.25
|
41.75
|
41.75
|
41.75
|
Announcement Date
|
3/18/20
|
3/17/21
|
3/16/22
|
3/15/23
|
3/20/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,348
|
1,270
|
1,276
|
1,265
|
1,292
|
1,337
|
1,331
|
1,420
|
EBITDA
1 |
1,762
|
1,179
|
1,504
|
1,167
|
1,135
|
898.1
|
965.3
|
1,050
|
EBIT
1 |
1,178
|
1,175
|
1,501
|
1,164
|
1,131
|
1,077
|
1,134
|
1,145
|
Operating Margin
|
87.39%
|
92.52%
|
117.63%
|
92.02%
|
87.54%
|
80.58%
|
85.22%
|
80.59%
|
Earnings before Tax (EBT)
1 |
7,174
|
6,200
|
6,272
|
5,838
|
6,252
|
6,505
|
6,672
|
6,900
|
Net income
1 |
7,131
|
6,132
|
6,140
|
5,649
|
6,003
|
6,231
|
6,527
|
6,774
|
Net margin
|
529.01%
|
482.83%
|
481.19%
|
446.56%
|
464.63%
|
466.1%
|
490.55%
|
476.96%
|
EPS
2 |
3.340
|
2.870
|
2.880
|
2.650
|
2.820
|
2.933
|
3.053
|
3.144
|
Free Cash Flow
1 |
1,849
|
960
|
939
|
771
|
-
|
446
|
1,087
|
1,013
|
FCF margin
|
137.17%
|
75.59%
|
73.59%
|
60.95%
|
-
|
33.36%
|
81.7%
|
71.33%
|
FCF Conversion (EBITDA)
|
104.94%
|
81.42%
|
62.43%
|
66.07%
|
-
|
49.66%
|
112.61%
|
96.44%
|
FCF Conversion (Net income)
|
25.93%
|
15.66%
|
15.29%
|
13.65%
|
-
|
7.16%
|
16.65%
|
14.95%
|
Dividend per Share
2 |
2.800
|
2.810
|
2.820
|
2.820
|
2.820
|
2.820
|
2.839
|
2.841
|
Announcement Date
|
3/18/20
|
3/17/21
|
3/16/22
|
3/15/23
|
3/20/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 S1
|
2022 S1
|
---|
Net sales
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
Net income
1 |
2,262
|
2,509
|
2,871
|
Net margin
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
Announcement Date
|
8/5/20
|
8/4/21
|
8/3/22
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
1,552
|
1,785
|
1,174
|
2,658
|
1,104
|
2,242
|
3,259
|
4,853
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1,849
|
960
|
939
|
771
|
-
|
446
|
1,087
|
1,013
|
ROE (net income / shareholders' equity)
|
8.44%
|
7.2%
|
7.16%
|
6.51%
|
6.84%
|
6.97%
|
7.2%
|
7.28%
|
ROA (Net income/ Total Assets)
|
7.71%
|
6.55%
|
6.94%
|
6.23%
|
6.31%
|
6.53%
|
6.9%
|
7.07%
|
Assets
1 |
92,503
|
93,561
|
88,448
|
90,619
|
95,135
|
95,459
|
94,600
|
95,819
|
Book Value Per Share
2 |
40.10
|
39.70
|
40.70
|
40.70
|
41.60
|
41.60
|
41.50
|
41.90
|
Cash Flow per Share
2 |
0.8700
|
0.4500
|
0.4400
|
0.3600
|
-
|
2.020
|
1.910
|
2.810
|
Capex
1 |
-
|
2
|
-
|
1
|
-
|
3
|
3
|
3
|
Capex / Sales
|
-
|
0.16%
|
-
|
0.08%
|
-
|
0.22%
|
0.23%
|
0.21%
|
Announcement Date
|
3/18/20
|
3/17/21
|
3/16/22
|
3/15/23
|
3/20/24
|
-
|
-
|
-
|
Last Close Price
41.75
HKD Average target price
52.64
HKD Spread / Average Target +26.09% Consensus |
1st Jan change
|
Capi.
|
---|
| +20.79% | 150B | | +11.54% | 85.31B | | +3.58% | 83.84B | | +3.00% | 77.33B | | -2.70% | 71.51B | | +79.92% | 70.1B | | 0.00% | 49.73B | | +7.31% | 45.8B | | +4.79% | 41.23B |
Other Electric Utilities
|