Delayed
Berne S.E.
|
5-day change
|
1st Jan Change
|
- CHF
|
-.--%
|
|
-.--%
|
-.--%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
10,109
|
9,002
|
7,964
|
8,603
|
8,147
|
8,674
|
-
|
-
|
Enterprise Value (EV)
1 |
15,846
|
15,425
|
15,160
|
16,731
|
17,167
|
17,993
|
18,517
|
19,077
|
P/E ratio
|
18.9
x
|
16.4
x
|
12.9
x
|
17.8
x
|
16.3
x
|
16.2
x
|
15.6
x
|
14.3
x
|
Yield
|
3.38%
|
4.04%
|
4.73%
|
4.5%
|
4.84%
|
4.63%
|
4.74%
|
4.85%
|
Capitalization / Revenue
|
2.91
x
|
2.51
x
|
2.09
x
|
1.99
x
|
1.73
x
|
1.77
x
|
1.71
x
|
1.63
x
|
EV / Revenue
|
4.56
x
|
4.3
x
|
3.99
x
|
3.87
x
|
3.66
x
|
3.68
x
|
3.66
x
|
3.6
x
|
EV / EBITDA
|
12.5
x
|
11
x
|
9.3
x
|
10.6
x
|
10.6
x
|
9.95
x
|
9.31
x
|
8.74
x
|
EV / FCF
|
-62,571,048
x
|
-42,822,313
x
|
-24,711,672
x
|
-35,899,745
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
-0%
|
-0%
|
-0%
|
-
|
-
|
-
|
-
|
Price to Book
|
1.86
x
|
1.74
x
|
1.35
x
|
1.42
x
|
1.32
x
|
1.35
x
|
1.3
x
|
1.26
x
|
Nbr of stocks (in thousands)
|
112,411
|
112,597
|
112,819
|
113,140
|
113,398
|
113,559
|
-
|
-
|
Reference price
2 |
89.93
|
79.95
|
70.59
|
76.04
|
71.84
|
76.38
|
76.38
|
76.38
|
Announcement Date
|
21/02/20
|
24/02/21
|
25/02/22
|
27/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,471
|
3,587
|
3,804
|
4,324
|
4,696
|
4,894
|
5,066
|
5,306
|
EBITDA
1 |
1,263
|
1,403
|
1,630
|
1,584
|
1,619
|
1,807
|
1,988
|
2,183
|
EBIT
1 |
672
|
788.2
|
805.3
|
731.9
|
824.6
|
935.9
|
1,052
|
1,155
|
Operating Margin
|
19.36%
|
21.97%
|
21.17%
|
16.93%
|
17.56%
|
19.12%
|
20.77%
|
21.77%
|
Earnings before Tax (EBT)
1 |
542
|
648.2
|
746
|
575.7
|
595.7
|
703.6
|
748
|
807.8
|
Net income
1 |
538.3
|
550.6
|
618.7
|
483.6
|
501.6
|
554.1
|
608.7
|
665.9
|
Net margin
|
15.51%
|
15.35%
|
16.27%
|
11.18%
|
10.68%
|
11.32%
|
12.02%
|
12.55%
|
EPS
2 |
4.770
|
4.870
|
5.470
|
4.260
|
4.410
|
4.728
|
4.902
|
5.323
|
Free Cash Flow
|
-253.2
|
-360.2
|
-613.5
|
-466
|
-
|
-
|
-
|
-
|
FCF margin
|
-7.3%
|
-10.04%
|
-16.13%
|
-10.78%
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
3.040
|
3.230
|
3.340
|
3.420
|
3.480
|
3.533
|
3.622
|
3.704
|
Announcement Date
|
21/02/20
|
24/02/21
|
25/02/22
|
27/02/23
|
27/02/24
|
-
|
-
|
-
|
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 |
798.9
|
783.5
|
1,062
|
1,470
|
1,009
|
945
|
1,122
|
1,638
|
991.6
|
951.7
|
1,212
|
1,697
|
1,051
|
999.5
|
-
|
EBITDA
1 |
258.6
|
241.1
|
409.6
|
637.2
|
230.2
|
242.6
|
378.4
|
719.7
|
278
|
277.1
|
420.7
|
810.3
|
286.1
|
320.4
|
-
|
EBIT
1 |
50.02
|
54.49
|
223.1
|
417.6
|
36.75
|
50.72
|
183.3
|
516.3
|
74.38
|
66.79
|
211.5
|
593
|
77.43
|
84.3
|
-
|
Operating Margin
|
6.26%
|
6.95%
|
21.01%
|
28.41%
|
3.64%
|
5.37%
|
16.34%
|
31.52%
|
7.5%
|
7.02%
|
17.46%
|
34.95%
|
7.37%
|
8.43%
|
-
|
Earnings before Tax (EBT)
1 |
27.9
|
25.42
|
195.3
|
383.4
|
-28.44
|
2.192
|
126.9
|
459.6
|
7.07
|
25.06
|
175.9
|
479.8
|
11.25
|
-2.282
|
-
|
Net income
1 |
27.6
|
16.96
|
164.3
|
326.3
|
-23.99
|
-3.297
|
106.7
|
398.2
|
-0.023
|
16.86
|
144.6
|
388.9
|
1.591
|
12.24
|
-
|
Net margin
|
3.45%
|
2.16%
|
15.48%
|
22.2%
|
-2.38%
|
-0.35%
|
9.51%
|
24.31%
|
-0%
|
1.77%
|
11.94%
|
22.92%
|
0.15%
|
1.23%
|
-
|
EPS
2 |
0.2400
|
0.1500
|
1.450
|
2.880
|
-0.2100
|
-0.0300
|
0.9400
|
3.500
|
-
|
0.1500
|
1.242
|
3.340
|
0.0302
|
0.0956
|
-
|
Dividend per Share
2 |
0.8500
|
0.8500
|
0.8500
|
0.8650
|
0.8700
|
-
|
-
|
-
|
0.8700
|
0.8800
|
0.8767
|
0.8767
|
0.8892
|
0.8988
|
0.9000
|
Announcement Date
|
25/02/22
|
04/05/22
|
03/08/22
|
03/11/22
|
27/02/23
|
04/05/23
|
03/08/23
|
02/11/23
|
27/02/24
|
02/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
5,737
|
6,423
|
7,196
|
8,128
|
9,020
|
9,319
|
9,843
|
10,404
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
4.543
x
|
4.58
x
|
4.414
x
|
5.13
x
|
5.573
x
|
5.156
x
|
4.951
x
|
4.766
x
|
Free Cash Flow
|
-253
|
-360
|
-613
|
-466
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
10.1%
|
9.95%
|
10.7%
|
8.09%
|
8.2%
|
8.46%
|
8.42%
|
8.89%
|
ROA (Net income/ Total Assets)
|
2.98%
|
2.86%
|
2.94%
|
2.16%
|
2.12%
|
2.1%
|
2.2%
|
2.4%
|
Assets
1 |
18,072
|
19,250
|
21,044
|
22,363
|
23,692
|
26,387
|
27,670
|
27,745
|
Book Value Per Share
2 |
48.30
|
45.90
|
52.30
|
53.40
|
54.50
|
56.60
|
58.70
|
60.50
|
Cash Flow per Share
2 |
8.480
|
8.560
|
7.600
|
10.90
|
10.60
|
12.10
|
12.80
|
-
|
Capex
1 |
1,210
|
1,327
|
1,473
|
1,707
|
1,846
|
1,949
|
1,980
|
2,037
|
Capex / Sales
|
34.86%
|
36.98%
|
38.74%
|
39.49%
|
39.32%
|
39.82%
|
39.09%
|
38.39%
|
Announcement Date
|
21/02/20
|
24/02/21
|
25/02/22
|
27/02/23
|
27/02/24
|
-
|
-
|
-
|
Last Close Price
76.38
USD Average target price
80.21
USD Spread / Average Target +5.01% Consensus |
1st Jan change
|
Capi.
|
---|
| +16.58% | 145B | | +10.62% | 84.82B | | +2.06% | 81.67B | | +3.29% | 77.35B | | -3.51% | 70.67B | | +71.33% | 63.13B | | 0.00% | 47.01B | | +8.03% | 46.25B | | +4.26% | 41.07B |
Other Electric Utilities
|