|
Real-time Estimate
Cboe Europe
16:26:29 13/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 133.10 CHF | +1.60% |
|
-3.35% | -50.81% |
| 08-27 | Bystronic to Buy Switzerland's Isochronic | MT |
| 08-27 | Bystronic AG agreed to acquire Isochronic AG. | CI |
Company Valuation: Bystronic AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,248 | 2,651 | 1,326 | 985.5 | 641.1 | 270.4 | 270.4 | - |
| Change | - | 17.96% | -50% | -25.66% | -34.95% | -57.81% | 0% | - |
| Enterprise Value (EV) 1 | 1,982 | 2,191 | 1,110 | 638.3 | 318.1 | 229.4 | 29.64 | 62.09 |
| Change | - | 10.56% | -49.36% | -42.48% | -50.17% | -27.86% | 194.53% | 109.49% |
| P/E | 34.6x | -92.8x | 36.2x | 23.5x | -9.49x | -19.3x | -6.92x | -25.1x |
| PBR | 2.83x | 3.25x | 1.83x | 1.35x | 1.01x | 0.94x | 0.49x | 0.51x |
| PEG | - | 1x | -0x | 1.6x | 0x | 0.3x | -0.1x | 0.3x |
| Capitalization / Revenue | 1.75x | 2.82x | 1.3x | 1.06x | 0.99x | 0.91x | 0.41x | 0.39x |
| EV / Revenue | 1.54x | 2.33x | 1.09x | 0.69x | 0.49x | 0.37x | 0.05x | 0.09x |
| EV / EBITDA | 16.8x | 24.8x | 15.9x | 8.47x | -5.46x | -38.2x | -1.95x | 9.11x |
| EV / EBIT | 24.9x | 31.3x | 23.1x | 11.7x | -3.79x | -11.6x | -0.91x | -6.28x |
| EV / FCF | 50.4x | 142x | -27.3x | 18.8x | 3,181x | -14.2x | -0.55x | -4.22x |
| FCF Yield | 1.98% | 0.7% | -3.66% | 5.33% | 0.03% | -7.06% | -182% | -23.7% |
| Dividend per Share 2 | 60 | 60 | 12 | 12 | 4 | 4 | 4 | 4.8 |
| Rate of return | 5.51% | 4.68% | 1.87% | 2.52% | 1.29% | 1.48% | 3.05% | 3.66% |
| EPS 2 | 31.46 | -13.81 | 17.69 | 20.28 | -32.67 | -14 | -18.93 | -5.217 |
| Distribution rate | 191% | -434% | 67.8% | 59.2% | -12.2% | -28.6% | -21.1% | -92% |
| Net sales 1 | 1,284 | 939.3 | 1,016 | 930.1 | 648.3 | 613.2 | 657.8 | 697.5 |
| EBITDA 1 | 117.8 | 88.5 | 69.9 | 75.4 | -58.2 | -6 | -15.21 | 6.813 |
| EBIT 1 | 79.7 | 70.1 | 48.1 | 54.4 | -84 | -19.8 | -32.72 | -9.882 |
| Net income 1 | 65 | -28.6 | 36.6 | 41.9 | -67.6 | -28.9 | -42.3 | -10.97 |
| Net Debt 1 | -265.6 | -459.9 | -216.1 | -347.2 | -323 | -328.2 | -240.8 | -208.3 |
| Reference price 2 | 1,088.00 | 1,282.00 | 641.00 | 476.50 | 310.00 | 131.00 | 131.00 | 131.00 |
| Nbr of stocks (in thousands) | 2,066 | 2,068 | 2,068 | 2,068 | 2,068 | 2,064 | 2,064 | - |
| Announcement Date | 16/03/21 | 15/03/22 | 02/03/23 | 29/02/24 | 26/02/25 | 25/02/26 | - | - |
1CHF in Million2CHF
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -10.87x | -0.05x | -11.52x | 3.05% | 324M | |
| 30.69x | 5.38x | 19.64x | 0.84% | 121B | |
| 35.18x | 5.55x | 21.04x | 1.52% | 99.11B | |
| 44.25x | 8.97x | 26.26x | -.--% | 64.3B | |
| 28.14x | 3.22x | 18.58x | 0.74% | 61.55B | |
| 40.79x | 6.34x | 27.99x | 1.9% | 59.08B | |
| 27.64x | 5.1x | 17.86x | 2.18% | 35.88B | |
| 31.49x | 4.16x | 15.7x | 0.11% | 30.69B | |
| 20.97x | 3.63x | 11.63x | 1.45% | 28.96B | |
| 21.05x | 3.06x | 13.2x | 1.11% | 25.71B | |
| Average | 26.93x | 4.54x | 16.04x | 1.29% | 52.63B | |
| Weighted average by Cap. | 32.84x | 5.40x | 20.40x | 1.07% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- BYS Stock
- Valuation Bystronic AG
Select your edition
All financial news and data tailored to specific country editions
