Numbers
|
|
|
|
|
|
|
|
Nordea
|
|
CHFm
|
2022
|
2023
|
2024
|
2025
|
2026E
|
2027E
|
2028E
|
|
Total revenue
|
616.5
|
721.1
|
787.5
|
869.1
|
713.0
|
781.2
|
853.8
|
|
EBITDA (adj.)
|
64.6
|
74.8
|
92.8
|
105.4
|
71.3
|
88.3
|
99.4
|
|
EBITDA (adj.) margin
|
10.5%
|
10.4%
|
11.8%
|
12.1%
|
10.0%
|
11.3%
|
11.6%
|
|
EBIT (adj.)
|
47.2
|
51.6
|
64.8
|
74.5
|
44.2
|
61.3
|
70.5
|
|
EBIT (adj.) margin
|
7.65%
|
7.15%
|
8.23%
|
8.57%
|
6.20%
|
7.85%
|
8.26%
|
|
PTP (adj.)
|
49.9
|
47.3
|
59.8
|
69.5
|
39.7
|
58.1
|
69.1
|
|
Net profit (cont. oper.) (adj.)
|
35.7
|
36.0
|
45.9
|
53.4
|
31.0
|
43.4
|
50.4
|
|
Shareholders' equity
|
151.0
|
182.9
|
228.8
|
282.2
|
n.a.
|
n.a.
|
n.a.
|
|
Net debt
|
70.1
|
56.2
|
9.77
|
-41.5
|
33.3
|
14.6
|
-46.0
|
|
Net gearing
|
46.4%
|
30.7%
|
4.27%
|
-14.7%
|
n.a.
|
n.a.
|
n.a.
|
|
Net debt/EBITDA
|
1.25
|
0.80
|
0.11
|
-0.39
|
0.47
|
0.16
|
-0.46
|
|
Free cash flow
|
-0.84
|
15.4
|
46.5
|
51.3
|
-35.1
|
43.4
|
28.9
|
|
Diluted no. of shares, year-end (m)
|
4.39
|
4.40
|
4.40
|
4.40
|
n.a.
|
n.a.
|
n.a.
|
|
Nordea Markets estimates published on Jul 23, 2026 Source: Company data, Nordea estimatesNote: Nordea estimates are adjusted where stated, whereas consensus estimates are presented as reported numbers. |
|
|
|
|
|
|
|
Per share data and multiples
|
|
|
|
|
|
|
|
Nordea
|
|
CHFm
|
2022
|
2023
|
2024
|
2025
|
2026E
|
2027E
|
2028E
|
|
EPS (adj. CHF)
|
7.45
|
7.85
|
10.4
|
12.1
|
6.48
|
9.53
|
11.1
|
|
EPS (adj.) growth
|
-5.10%
|
5.35%
|
33.0%
|
16.2%
|
73.7%
|
47.2%
|
16.6%
|
|
DPS (ord. CHF)
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
BVPS
|
34.4
|
41.6
|
52.0
|
64.1
|
41.4
|
51.6
|
64.0
|
|
P/E (adj.)
|
17.0
|
15.3
|
11.5
|
9.89
|
n.a.
|
n.a.
|
n.a.
|
|
EV/Sales
|
1.02
|
0.81
|
0.68
|
0.56
|
n.a.
|
n.a.
|
n.a.
|
|
EV/EBITDA (adj.)
|
9.71
|
7.81
|
5.80
|
4.62
|
n.a.
|
n.a.
|
n.a.
|
|
EV/EBIT (adj.)
|
13.3
|
11.3
|
8.29
|
6.53
|
n.a.
|
n.a.
|
n.a.
|
|
P/BV
|
3.69
|
2.89
|
2.31
|
1.87
|
n.a.
|
n.a.
|
n.a.
|
|
Dividend yield (ord.)
|
0.00%
|
0.00%
|
0.00%
|
0.00%
|
0.00%
|
0.00%
|
0.00%
|
|
FCF yield before A&D, lease-adj.
|
8.95%
|
2.85%
|
8.80%
|
9.72%
|
-6.18%
|
7.65%
|
5.10%
|
|
ROE
|
11.8%
|
17.4%
|
22.3%
|
20.9%
|
27.2%
|
21.2%
|
20.1%
|
|
ROIC
|
13.3%
|
12.4%
|
15.3%
|
17.5%
|
n.a.
|
n.a.
|
n.a.
|
|
Nordea Markets estimates published on Jul 23, 2026 Source: Company data, Nordea estimatesNote: Nordea estimates are adjusted where stated, whereas consensus estimates are presented as reported numbers. |
|
|
|
|
|
|
|
 |
|
|