Delayed
Berne S.E.
|
5-day change
|
1st Jan Change
|
- CHF
|
-.--%
|
|
-.--%
|
-.--%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
13,789
|
12,380
|
15,285
|
16,258
|
14,172
|
12,046
|
-
|
-
|
Enterprise Value (EV)
1 |
19,647
|
18,827
|
21,911
|
23,968
|
21,682
|
19,849
|
20,247
|
20,752
|
P/E ratio
|
45
x
|
27.1
x
|
36.6
x
|
26.1
x
|
19.8
x
|
23
x
|
24.3
x
|
-
|
Yield
|
5.17%
|
5.91%
|
5.12%
|
5.43%
|
6.28%
|
6.3%
|
6.41%
|
6.72%
|
Capitalization / Revenue
|
11.2
x
|
10.2
x
|
11.5
x
|
11
x
|
8.14
x
|
7.56
x
|
7.05
x
|
6.46
x
|
EV / Revenue
|
15.9
x
|
15.6
x
|
16.5
x
|
16.2
x
|
12.5
x
|
12.5
x
|
11.9
x
|
11.1
x
|
EV / EBITDA
|
20
x
|
19.6
x
|
20.3
x
|
21.5
x
|
15.7
x
|
14.8
x
|
14.3
x
|
13.3
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.99
x
|
1.8
x
|
2.06
x
|
1.83
x
|
1.63
x
|
1.41
x
|
1.43
x
|
1.43
x
|
Nbr of stocks (in thousands)
|
172,276
|
175,398
|
186,285
|
208,033
|
218,672
|
218,825
|
-
|
-
|
Reference price
2 |
80.04
|
70.58
|
82.05
|
78.15
|
64.81
|
55.05
|
55.05
|
55.05
|
Announcement Date
|
2/21/20
|
2/12/21
|
2/11/22
|
2/10/23
|
2/9/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,233
|
1,209
|
1,332
|
1,479
|
1,741
|
1,594
|
1,708
|
1,864
|
EBITDA
1 |
981.3
|
960.7
|
1,081
|
1,116
|
1,384
|
1,342
|
1,420
|
1,558
|
EBIT
1 |
534.2
|
517.7
|
604.9
|
612.1
|
809.8
|
830.9
|
886.8
|
997.5
|
Operating Margin
|
43.33%
|
42.81%
|
45.43%
|
41.38%
|
46.5%
|
52.12%
|
51.93%
|
53.52%
|
Earnings before Tax (EBT)
1 |
332.8
|
445.2
|
438.6
|
626.2
|
752.3
|
585.2
|
904.2
|
1,361
|
Net income
1 |
305.2
|
455.4
|
410
|
599.1
|
708.3
|
546.9
|
549.4
|
643.8
|
Net margin
|
24.76%
|
37.65%
|
30.79%
|
40.51%
|
40.68%
|
34.31%
|
32.17%
|
34.54%
|
EPS
2 |
1.780
|
2.600
|
2.240
|
2.990
|
3.280
|
2.390
|
2.270
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
4.140
|
4.172
|
4.205
|
4.242
|
4.067
|
3.466
|
3.531
|
3.698
|
Announcement Date
|
2/21/20
|
2/12/21
|
2/11/22
|
2/10/23
|
2/9/24
|
-
|
-
|
-
|
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 |
374.9
|
348.4
|
344.4
|
383.6
|
402.6
|
427.8
|
452.6
|
448.6
|
412.4
|
389.8
|
395.9
|
402.9
|
410.2
|
416
|
423.9
|
EBITDA
1 |
310
|
265.2
|
272.7
|
269
|
308.6
|
349.4
|
364.4
|
351.9
|
328.1
|
302.6
|
327.1
|
334.3
|
343
|
343
|
348.9
|
EBIT
1 |
174.3
|
149.8
|
157.6
|
136.8
|
167.8
|
193
|
220.9
|
207.1
|
198.6
|
183.8
|
197.9
|
203.9
|
211.1
|
210.1
|
212.1
|
Operating Margin
|
46.51%
|
43%
|
45.77%
|
35.66%
|
41.68%
|
45.11%
|
48.81%
|
46.18%
|
48.16%
|
47.15%
|
49.99%
|
50.6%
|
51.47%
|
50.51%
|
50.04%
|
Earnings before Tax (EBT)
1 |
104.7
|
164.1
|
134
|
-
|
-
|
309.6
|
154.7
|
130.1
|
215.6
|
167.8
|
139
|
138.9
|
140.6
|
135.9
|
143.8
|
Net income
1 |
99.56
|
157
|
127.7
|
104.9
|
209.5
|
294.4
|
144.6
|
125
|
144.3
|
159.2
|
129.8
|
128.4
|
132
|
130
|
141.6
|
Net margin
|
26.56%
|
45.06%
|
37.07%
|
27.35%
|
52.04%
|
68.81%
|
31.95%
|
27.88%
|
34.99%
|
40.85%
|
32.78%
|
31.88%
|
32.18%
|
31.24%
|
33.4%
|
EPS
2 |
0.5300
|
0.8200
|
0.6600
|
0.5100
|
1.000
|
1.390
|
0.6700
|
0.5800
|
0.6600
|
0.7200
|
0.5600
|
0.5450
|
0.5650
|
0.5600
|
0.6000
|
Dividend per Share
2 |
1.055
|
1.057
|
1.059
|
1.061
|
1.065
|
1.067
|
1.069
|
1.071
|
0.8600
|
0.8650
|
0.8650
|
0.8650
|
0.8717
|
0.8795
|
0.8802
|
Announcement Date
|
2/11/22
|
4/29/22
|
7/29/22
|
11/4/22
|
2/10/23
|
4/28/23
|
7/28/23
|
11/3/23
|
2/9/24
|
4/30/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
5,858
|
6,447
|
6,626
|
7,710
|
7,510
|
7,803
|
8,201
|
8,706
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
5.969
x
|
6.711
x
|
6.13
x
|
6.911
x
|
5.427
x
|
5.816
x
|
5.773
x
|
5.588
x
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
4.44%
|
6.59%
|
5.67%
|
7.23%
|
8.01%
|
6.2%
|
8.72%
|
9.38%
|
ROA (Net income/ Total Assets)
|
2.5%
|
3.17%
|
2.72%
|
3.57%
|
3.93%
|
6.25%
|
6.73%
|
7.17%
|
Assets
1 |
12,219
|
14,383
|
15,094
|
16,792
|
18,039
|
8,746
|
8,166
|
8,976
|
Book Value Per Share
2 |
40.30
|
39.20
|
39.90
|
42.70
|
39.80
|
39.10
|
38.60
|
38.50
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
-
|
-
|
-
|
-
|
390
|
1,200
|
1,200
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
24.49%
|
70.27%
|
64.39%
|
Announcement Date
|
2/21/20
|
2/12/21
|
2/11/22
|
2/10/23
|
2/9/24
|
-
|
-
|
-
|
Last Close Price
55.05
USD Average target price
59.91
USD Spread / Average Target +8.83% Consensus |
1st Jan change
|
Capi.
|
---|
| -19.66% | 6.8B | | -10.61% | 5.81B | | -13.36% | 5.11B | | -11.24% | 4.92B | | +7.20% | 4.86B | | +2.15% | 4.83B | | -14.30% | 4.18B | | -3.85% | 3.54B | | -14.87% | 3.18B |
Diversified REITs
|