Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
36.49 CHF | -0.25% | +2.71% | +38.69% |
May. 07 | Accelleron Industries AG Approves Dividend, Payable on May 30, 2024 | CI |
Mar. 27 | Accelleron Seeks Bolt-On Acquisitions | CI |
Valuation
Fiscal Period: December | 2022 | 2024 | 2025 | 2026 |
---|---|---|---|---|
Capitalization 1 | 1,956 | 3,779 | - | - |
Enterprise Value (EV) 1 | 2,090 | 3,980 | 3,928 | 3,908 |
P/E ratio | 15.8 x | 24.3 x | 20.8 x | 19.6 x |
Yield | 3.53% | 3.41% | 3.93% | 4.3% |
Capitalization / Revenue | 2.51 x | 3.9 x | 3.76 x | 3.65 x |
EV / Revenue | 2.68 x | 4.11 x | 3.91 x | 3.77 x |
EV / EBITDA | 11.6 x | 15.6 x | 13.7 x | 13.1 x |
EV / FCF | 21.1 x | 25.2 x | 20.8 x | 19.7 x |
FCF Yield | 4.74% | 3.97% | 4.81% | 5.07% |
Price to Book | 6.83 x | 10.6 x | 9.02 x | 7.94 x |
Nbr of stocks (in thousands) | 94,500 | 93,763 | - | - |
Reference price 2 | 20.70 | 40.30 | 40.30 | 40.30 |
Announcement Date | 3/28/23 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2022 | 2024 | 2025 | 2026 |
---|---|---|---|---|
Net sales 1 | 780.5 | 967.9 | 1,004 | 1,036 |
EBITDA 1 | 179.8 | 255 | 286.1 | 298.3 |
EBIT 1 | 157 | 220.6 | 251.1 | 261.5 |
Operating Margin | 20.12% | 22.79% | 25.02% | 25.24% |
Earnings before Tax (EBT) 1 | 156.5 | 207.9 | 244.9 | 258.3 |
Net income 1 | 122.8 | 153.6 | 181.3 | 190.1 |
Net margin | 15.73% | 15.87% | 18.06% | 18.35% |
EPS 2 | 1.310 | 1.658 | 1.941 | 2.057 |
Free Cash Flow 1 | 98.96 | 158 | 189 | 198 |
FCF margin | 12.68% | 16.32% | 18.83% | 19.11% |
FCF Conversion (EBITDA) | 55.05% | 61.96% | 66.06% | 66.38% |
FCF Conversion (Net income) | 80.59% | 102.86% | 104.26% | 104.15% |
Dividend per Share 2 | 0.7300 | 1.373 | 1.582 | 1.734 |
Announcement Date | 3/28/23 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2023 S1 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 | 2024 S2 | 2025 Q1 |
---|---|---|---|---|---|---|---|---|
Net sales | 448.6 | - | - | 485.5 | - | - | 481.4 | - |
EBITDA | - | - | - | - | - | - | - | - |
EBIT | - | - | - | 120.7 | - | - | 119.2 | - |
Operating Margin | - | - | - | 24.85% | - | - | 24.77% | - |
Earnings before Tax (EBT) | - | - | - | - | - | - | - | - |
Net income | 43.2 | - | - | - | - | - | - | - |
Net margin | 9.63% | - | - | - | - | - | - | - |
EPS | - | - | 0.4300 | - | 0.6450 | 0.6450 | - | - |
Dividend per Share 1 | - | - | - | - | - | 0.9848 | - | - |
Announcement Date | 9/5/23 | - | - | - | - | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2022 | 2024 | 2025 | 2026 |
---|---|---|---|---|
Net Debt 1 | 133 | 202 | 149 | 130 |
Net Cash position 1 | - | - | - | - |
Leverage (Debt/EBITDA) | 0.742 x | 0.7902 x | 0.521 x | 0.4343 x |
Free Cash Flow 1 | 99 | 158 | 189 | 198 |
ROE (net income / shareholders' equity) | 42.9% | 50.3% | 48.6% | 45.1% |
ROA (Net income/ Total Assets) | 14.7% | 12.2% | 13.4% | 13.7% |
Assets 1 | 833.8 | 1,263 | 1,350 | 1,389 |
Book Value Per Share 2 | 3.030 | 3.790 | 4.470 | 5.070 |
Cash Flow per Share 2 | 1.420 | 2.500 | 2.850 | 2.980 |
Capex 1 | 34.4 | 38.6 | 35.8 | 34.3 |
Capex / Sales | 4.41% | 3.99% | 3.56% | 3.32% |
Announcement Date | 3/28/23 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
+39.30% | 3.78B | |
+15.13% | 85.88B | |
+19.61% | 70.83B | |
+17.46% | 36.65B | |
+23.53% | 34.25B | |
+11.14% | 27.96B | |
+4.35% | 27.05B | |
+6.60% | 26.89B | |
+21.44% | 26.82B | |
+19.80% | 25.32B |
- Stock Market
- Equities
- ACLN Stock
- Financials Accelleron Industries AG