Delayed
Berne S.E.
09:30:00 26/04/2023 pm IST
|
5-day change
|
1st Jan Change
|
208
CHF
|
+6.34%
|
|
-.--%
|
-.--%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
53,426
|
59,732
|
92,049
|
61,123
|
79,836
|
75,298
|
-
|
-
|
Enterprise Value (EV)
1 |
61,950
|
67,797
|
1,01,498
|
71,494
|
88,311
|
84,959
|
84,471
|
84,088
|
P/E ratio
|
35.4
x
|
33.3
x
|
50.5
x
|
30.7
x
|
33.7
x
|
28.1
x
|
24.6
x
|
24.2
x
|
Yield
|
0.77%
|
0.73%
|
0.62%
|
1.01%
|
0.78%
|
0.97%
|
1.07%
|
1.2%
|
Capitalization / Revenue
|
2.98
x
|
3.25
x
|
4.62
x
|
2.76
x
|
3.46
x
|
3.19
x
|
3.05
x
|
2.9
x
|
EV / Revenue
|
3.46
x
|
3.69
x
|
5.09
x
|
3.23
x
|
3.83
x
|
3.6
x
|
3.42
x
|
3.23
x
|
EV / EBITDA
|
20.3
x
|
19.7
x
|
31.1
x
|
19.8
x
|
20.8
x
|
18.8
x
|
17.2
x
|
16
x
|
EV / FCF
|
31.1
x
|
21.8
x
|
54.2
x
|
56.1
x
|
33.5
x
|
33.3
x
|
29.2
x
|
26.7
x
|
FCF Yield
|
3.22%
|
4.58%
|
1.84%
|
1.78%
|
2.98%
|
3%
|
3.43%
|
3.74%
|
Price to Book
|
13
x
|
18.2
x
|
38.6
x
|
19.8
x
|
21.3
x
|
19
x
|
16.3
x
|
15
x
|
Nbr of stocks (in thousands)
|
2,74,666
|
2,43,832
|
2,61,383
|
2,57,546
|
2,55,966
|
2,53,647
|
-
|
-
|
Reference price
2 |
194.5
|
245.0
|
352.2
|
237.3
|
311.9
|
296.9
|
296.9
|
296.9
|
Announcement Date
|
30/01/20
|
28/01/21
|
27/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
17,901
|
18,362
|
19,945
|
22,149
|
23,052
|
23,585
|
24,679
|
25,995
|
EBITDA
1 |
3,057
|
3,441
|
3,268
|
3,608
|
4,239
|
4,525
|
4,916
|
5,267
|
EBIT
1 |
2,611
|
2,860
|
2,695
|
3,027
|
3,617
|
4,090
|
4,497
|
4,886
|
Operating Margin
|
14.59%
|
15.57%
|
13.51%
|
13.67%
|
15.69%
|
17.34%
|
18.22%
|
18.8%
|
Earnings before Tax (EBT)
1 |
1,982
|
2,519
|
2,249
|
2,573
|
3,110
|
3,458
|
3,889
|
4,042
|
Net income
1 |
1,541
|
2,030
|
1,864
|
2,020
|
2,389
|
2,712
|
3,017
|
3,129
|
Net margin
|
8.61%
|
11.06%
|
9.35%
|
9.12%
|
10.36%
|
11.5%
|
12.23%
|
12.04%
|
EPS
2 |
5.497
|
7.360
|
6.980
|
7.720
|
9.250
|
10.56
|
12.08
|
12.25
|
Free Cash Flow
1 |
1,992
|
3,106
|
1,873
|
1,275
|
2,634
|
2,552
|
2,893
|
3,146
|
FCF margin
|
11.13%
|
16.92%
|
9.39%
|
5.76%
|
11.42%
|
10.82%
|
11.72%
|
12.1%
|
FCF Conversion (EBITDA)
|
65.18%
|
90.27%
|
57.3%
|
35.35%
|
62.12%
|
56.4%
|
58.85%
|
59.73%
|
FCF Conversion (Net income)
|
129.27%
|
152.98%
|
100.44%
|
63.14%
|
110.24%
|
94.08%
|
95.89%
|
100.53%
|
Dividend per Share
2 |
1.507
|
1.787
|
2.200
|
2.400
|
2.420
|
2.870
|
3.189
|
3.552
|
Announcement Date
|
30/01/20
|
28/01/21
|
27/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
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 |
4,762
|
4,999
|
5,872
|
6,047
|
5,230
|
5,442
|
6,241
|
6,117
|
5,252
|
5,367
|
6,337
|
6,365
|
5,484
|
5,622
|
6,650
|
EBITDA
1 |
533.4
|
693
|
976.1
|
1,124
|
814.5
|
879.1
|
1,305
|
1,266
|
788.6
|
896.2
|
1,344
|
1,366
|
902.1
|
980.1
|
1,471
|
EBIT
1 |
393.8
|
549.5
|
832.8
|
978.4
|
671
|
725
|
1,146
|
1,111
|
634.3
|
809.5
|
1,245
|
1,282
|
809
|
895.4
|
1,358
|
Operating Margin
|
8.27%
|
10.99%
|
14.18%
|
16.18%
|
12.83%
|
13.32%
|
18.37%
|
18.16%
|
12.08%
|
15.08%
|
19.65%
|
20.14%
|
14.75%
|
15.93%
|
20.43%
|
Earnings before Tax (EBT)
1 |
308.9
|
461.1
|
739.9
|
877.2
|
494.9
|
614.8
|
1,012
|
1,009
|
474
|
640
|
1,121
|
1,149
|
663.9
|
-
|
-
|
Net income
1 |
304
|
370.8
|
577.9
|
685.1
|
386.3
|
477.4
|
793.7
|
761.5
|
356.2
|
505.2
|
841
|
857.7
|
511.8
|
547
|
935
|
Net margin
|
6.38%
|
7.42%
|
9.84%
|
11.33%
|
7.39%
|
8.77%
|
12.72%
|
12.45%
|
6.78%
|
9.41%
|
13.27%
|
13.47%
|
9.33%
|
9.73%
|
14.06%
|
EPS
2 |
1.150
|
1.410
|
2.210
|
2.620
|
1.480
|
1.840
|
3.070
|
2.950
|
1.390
|
1.970
|
3.323
|
3.413
|
2.057
|
-
|
-
|
Dividend per Share
2 |
0.6000
|
0.6000
|
0.6000
|
0.6000
|
0.6000
|
0.6050
|
0.6050
|
0.6050
|
0.6050
|
0.7150
|
0.7492
|
0.7492
|
0.7492
|
0.7859
|
0.8280
|
Announcement Date
|
27/01/22
|
26/04/22
|
27/07/22
|
25/10/22
|
26/01/23
|
25/04/23
|
25/07/23
|
24/10/23
|
25/01/24
|
23/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
8,523
|
8,066
|
9,449
|
10,371
|
8,475
|
9,661
|
9,173
|
8,790
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.788
x
|
2.344
x
|
2.892
x
|
2.875
x
|
1.999
x
|
2.135
x
|
1.866
x
|
1.669
x
|
Free Cash Flow
1 |
1,992
|
3,106
|
1,873
|
1,275
|
2,634
|
2,552
|
2,893
|
3,146
|
ROE (net income / shareholders' equity)
|
39.2%
|
52.5%
|
61.7%
|
72.9%
|
70.1%
|
70.2%
|
67.3%
|
69.2%
|
ROA (Net income/ Total Assets)
|
7.78%
|
9.93%
|
9.08%
|
9.34%
|
10.5%
|
15.6%
|
12.6%
|
13.3%
|
Assets
1 |
19,815
|
20,449
|
20,534
|
21,630
|
22,750
|
17,397
|
23,856
|
23,611
|
Book Value Per Share
2 |
14.90
|
13.40
|
9.120
|
12.00
|
14.60
|
15.60
|
18.20
|
19.70
|
Cash Flow per Share
2 |
8.280
|
12.40
|
8.400
|
7.330
|
13.60
|
12.20
|
13.50
|
14.90
|
Capex
1 |
329
|
304
|
372
|
645
|
888
|
604
|
538
|
519
|
Capex / Sales
|
1.84%
|
1.65%
|
1.87%
|
2.91%
|
3.85%
|
2.56%
|
2.18%
|
2%
|
Announcement Date
|
30/01/20
|
28/01/21
|
27/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
Last Close Price
294.7
USD Average target price
338.7
USD Spread / Average Target +14.93% Consensus |
1st Jan change
|
Capi.
|
---|
| -15.84% | 32.86B | | -16.25% | 29.47B | | -7.02% | 15.66B | | -3.48% | 13.9B | | +0.09% | 7.54B | | -17.93% | 6.99B | | +4.61% | 3.32B | | -18.71% | 2.87B | | -18.83% | 2.66B |
Paint & Coating
|