Valuation Ascom Holding AG

Stocks

Market Closed - Swiss Exchange 01:30:52 16/09/26 am AEST			5-day change	1st Jan Change
5.190 ^CHF	+0.78%		-2.08%	+35.86%

08/09	Ascom Holding Ag Secures Major Framework Agreement and Project Awards with Helse Sør-Øst Rhf	CI
08/09	Ascom Wins CHF80 Million Communication Technology Framework Deal in Norway	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	423.3	266.8	295.2	149.4	137.2	170.9	-	-
Change	-	-36.96%	10.61%	-49.38%	-8.17%	24.52%	-	-
Enterprise Value (EV) ¹	393.8	256.4	275.9	135.9	107.6	137.8	128.7	120.7
Change	-	-34.87%	7.57%	-50.73%	-20.82%	28.03%	-6.6%	-6.17%
P/E	31.8x	24.8x	17.1x	41.6x	9.1x	12.1x	11.1x	10.7x
PBR	5.3x	3.64x	3.75x	2.01x	1.63x	2.03x	1.88x	1.75x
PEG	-	-1.3x	0.3x	-0.5x	0x	6.86x	1.22x	2.55x
Capitalization / Revenue	1.45x	0.9x	0.99x	0.52x	0.47x	0.57x	0.56x	0.55x
EV / Revenue	1.35x	0.86x	0.93x	0.47x	0.37x	0.46x	0.42x	0.39x
EV / EBITDA	13.7x	10.7x	9.17x	6.38x	3.14x	4.15x	3.64x	3.32x
EV / EBIT	24.9x	18.3x	13.7x	17.9x	5.3x	6.71x	5.78x	5.28x
EV / FCF	-3,938x	-80.1x	16.9x	30.2x	5.01x	12.9x	9.6x	8.21x
FCF Yield	-0.03%	-1.25%	5.91%	3.31%	20%	7.77%	10.4%	12.2%
Dividend per Share ²	0.2	0.2	0.3	0.1	0.1	0.2	0.2667	0.3
Rate of return	1.7%	2.69%	3.65%	2.4%	2.62%	3.85%	5.14%	5.78%
EPS ²	0.37	0.3	0.48	0.1	0.42	0.4274	0.4664	0.486
Distribution rate	54.1%	66.7%	62.5%	100%	23.8%	46.8%	57.2%	61.7%
Net sales ¹	291.5	297.4	297.3	286.7	292.1	298.7	305.2	313.3
EBITDA ¹	28.7	23.9	30.1	21.3	34.3	33.18	35.36	36.42
EBIT ¹	15.8	14	20.2	7.6	20.3	20.52	22.27	22.87
Net income ¹	13.5	11	17.4	3.7	15.1	14.86	16.11	16.7
Net Debt ¹	-29.5	-10.4	-19.3	-13.5	-29.6	-33.09	-42.19	-50.13
Reference price ²	11.760	7.430	8.220	4.160	3.820	5.190	5.190	5.190
Nbr of stocks (in thousands)	35,993	35,915	35,909	35,917	35,919	32,920	-	-
Announcement Date	9/3/22	8/3/23	5/3/24	12/3/25	9/3/26	-	-	-

¹CHF in Million²CHF

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ASCOM HOLDING AG	12.05x	0.46x	4.11x	3.88%	207M
CISCO SYSTEMS, INC.	27.03x	6.01x	15.56x	1.55%	434B
ARISTA NETWORKS, INC.	49.53x	17.48x	35.09x	-.--%	237B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	20.35x	0.82x	14.88x	2.23%	182B
ZHONGJI INNOLIGHT CO., LTD.	28.24x	8.95x	21.6x	0.43%	152B
LUMENTUM HOLDINGS INC.	39.39x	11.58x	26.19x	-.--%	74.9B
MOTOROLA SOLUTIONS, INC.	34.41x	6.66x	19.03x	0.98%	78.47B
NOKIA OYJ	41.07x	2.16x	14.09x	1.76%	55.5B
GARMIN LTD.	28x	6.32x	21.11x	1.47%	54.07B
CIENA CORPORATION	55.13x	7.15x	31.64x	-.--%	45.33B
Average	33.52x	6.76x	20.33x	1.23%	131.37B
Weighted average by Cap.	33.05x	7.95x	21.22x	1.06%