Market Closed -
Swiss Exchange
09:01:59 30/04/2024 pm IST
|
5-day change
|
1st Jan Change
|
191
CHF
|
+8.03%
|
|
+13.15%
|
-2.15%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,169
|
4,369
|
6,834
|
3,128
|
3,318
|
3,247
|
-
|
-
|
Enterprise Value (EV)
1 |
3,262
|
4,405
|
6,705
|
3,724
|
3,836
|
3,714
|
3,640
|
3,606
|
P/E ratio
|
-36.6
x
|
-12.6
x
|
35.2
x
|
29.9
x
|
49.7
x
|
35.3
x
|
25.2
x
|
22.1
x
|
Yield
|
1.61%
|
1.25%
|
1.04%
|
1.74%
|
1.64%
|
1.72%
|
1.72%
|
1.89%
|
Capitalization / Revenue
|
2.33
x
|
4.09
x
|
6.2
x
|
2.72
x
|
2.88
x
|
2.76
x
|
2.52
x
|
2.41
x
|
EV / Revenue
|
2.4
x
|
4.12
x
|
6.09
x
|
3.24
x
|
3.33
x
|
3.16
x
|
2.82
x
|
2.68
x
|
EV / EBITDA
|
16.5
x
|
20.9
x
|
27.7
x
|
16.6
x
|
19.1
x
|
16.5
x
|
13.5
x
|
12.2
x
|
EV / FCF
|
47.3
x
|
41.7
x
|
84
x
|
202
x
|
28.3
x
|
35.2
x
|
20.1
x
|
22.3
x
|
FCF Yield
|
2.11%
|
2.4%
|
1.19%
|
0.49%
|
3.53%
|
2.84%
|
4.97%
|
4.49%
|
Price to Book
|
4.66
x
|
5.98
x
|
7.18
x
|
7.75
x
|
8.59
x
|
7.87
x
|
6.65
x
|
6.08
x
|
Nbr of stocks (in thousands)
|
17,000
|
17,000
|
17,000
|
17,000
|
17,000
|
17,000
|
-
|
-
|
Reference price
2 |
186.4
|
257.0
|
402.0
|
184.0
|
195.2
|
191.0
|
191.0
|
191.0
|
Announcement Date
|
06/02/20
|
09/02/21
|
18/02/22
|
09/02/23
|
07/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,361
|
1,069
|
1,102
|
1,151
|
1,152
|
1,175
|
1,291
|
1,348
|
EBITDA
1 |
197.1
|
211
|
241.8
|
225
|
200.6
|
224.5
|
268.9
|
296.4
|
EBIT
1 |
168.7
|
148
|
160.4
|
149.2
|
120.4
|
144.8
|
188.3
|
213.8
|
Operating Margin
|
12.4%
|
13.84%
|
14.56%
|
12.97%
|
10.46%
|
12.32%
|
14.59%
|
15.87%
|
Earnings before Tax (EBT)
1 |
-47.8
|
-325.4
|
231.8
|
136.9
|
91.7
|
121.9
|
166.6
|
194.2
|
Net income
1 |
-86.6
|
-346.3
|
194
|
104.8
|
66.8
|
92.07
|
128.8
|
146.9
|
Net margin
|
-6.36%
|
-32.39%
|
17.61%
|
9.11%
|
5.8%
|
7.83%
|
9.98%
|
10.9%
|
EPS
2 |
-5.090
|
-20.37
|
11.41
|
6.160
|
3.930
|
5.416
|
7.575
|
8.633
|
Free Cash Flow
1 |
68.9
|
105.6
|
79.8
|
18.4
|
135.4
|
105.4
|
181
|
162
|
FCF margin
|
5.06%
|
9.88%
|
7.24%
|
1.6%
|
11.76%
|
8.97%
|
14.02%
|
12.02%
|
FCF Conversion (EBITDA)
|
34.96%
|
50.05%
|
33%
|
8.18%
|
67.5%
|
46.96%
|
67.29%
|
54.66%
|
FCF Conversion (Net income)
|
-
|
-
|
41.13%
|
17.56%
|
202.69%
|
114.52%
|
140.5%
|
110.3%
|
Dividend per Share
2 |
3.000
|
3.200
|
4.200
|
3.200
|
3.200
|
3.279
|
3.280
|
3.617
|
Announcement Date
|
06/02/20
|
09/02/21
|
18/02/22
|
09/02/23
|
07/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2022 S1
|
2023 S1
|
---|
Net sales
1 |
654.5
|
488.6
|
523.5
|
590
|
541.6
|
602.7
|
EBITDA
|
-
|
-
|
-
|
-
|
109.9
|
-
|
EBIT
1 |
77.5
|
64.5
|
83.5
|
98.9
|
72.5
|
60.5
|
Operating Margin
|
11.84%
|
13.2%
|
15.95%
|
16.76%
|
13.39%
|
10.04%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
-
|
-
|
-
|
74.5
|
57.4
|
32.1
|
Net margin
|
-
|
-
|
-
|
12.63%
|
10.6%
|
5.33%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
06/02/20
|
11/08/20
|
09/02/21
|
11/08/21
|
24/08/22
|
24/07/23
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
92.8
|
35.7
|
-
|
596
|
517
|
467
|
393
|
359
|
Net Cash position
1 |
-
|
-
|
129
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.4708
x
|
0.1692
x
|
-
|
2.649
x
|
2.578
x
|
2.08
x
|
1.461
x
|
1.21
x
|
Free Cash Flow
1 |
68.9
|
106
|
79.8
|
18.4
|
135
|
105
|
181
|
162
|
ROE (net income / shareholders' equity)
|
11%
|
16.9%
|
14.7%
|
15.5%
|
16.9%
|
23.4%
|
27.4%
|
28.2%
|
ROA (Net income/ Total Assets)
|
6.65%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-1,301
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
40.00
|
43.00
|
56.00
|
23.70
|
22.70
|
24.30
|
28.70
|
31.40
|
Cash Flow per Share
2 |
10.30
|
10.90
|
10.80
|
6.980
|
11.50
|
13.20
|
13.20
|
16.70
|
Capex
1 |
91.6
|
79.7
|
104
|
90
|
59.5
|
70.6
|
73.5
|
77.2
|
Capex / Sales
|
6.73%
|
7.45%
|
9.41%
|
7.82%
|
5.17%
|
6.01%
|
5.69%
|
5.73%
|
Announcement Date
|
06/02/20
|
09/02/21
|
18/02/22
|
09/02/23
|
07/02/24
|
-
|
-
|
-
|
Average target price
188
CHF Spread / Average Target -1.57% Consensus |
1st Jan change
|
Capi.
|
---|
| -2.15% | 3.54B | | +18.84% | 30.35B | | +11.46% | 27.66B | | +41.28% | 7.23B | | +25.95% | 4.22B | | -17.18% | 3.4B | | +41.51% | 3.3B | | +23.56% | 3.2B | | +22.90% | 2.92B | | +3.99% | 2.38B |
Other Tires & Rubber Products
|