.
SCHP financial statements
* Numbers in millions
Year |
2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|
Capitalization * |
12 472 | 15 580 | 15 277 | 15 221 | 17 151 | 19 875 | 24 882 | 22 479 | 27 087 | 25 309 | 21 924 |
EV * |
10 857 | 14 156 | 14 056 | 13 315 | 15 993 | 18 155 | 23 353 | 20 858 | 25 752 | 23 738 | 23 738 |
Stock price ¤ |
105.9 | 134.5 | 132.9 | 136.6 | 156.4 | 185.8 | 232.4 | 209.6 | 252.3 | 235.5 | 204 |
Number of shares * |
118 | 116 | 115 | 111 | 110 | 107 | 107 | 107 | 107 | 107 | 107 |
EPS |
4,98 | 6,06 | 3,76 | 7,74 | 6,28 | 7,14 | 7,70 | 8,79 | 8,04 | 6,72 | 6,72 |
Revenue * |
7 854 | 8 256 | 8 812 | 9 245 | 9 388 | 9 679 | 10 177 | 10 879 | 11 271 | 10 640 | 10 640 |
Net income * |
586 | 702 | 432 | 862 | 689 | 764 | 824 | 943 | 863 | 722 | 722 |
Operating profit * |
871 | 983 | 889 | 903 | 994 | 1 075 | 1 178 | 1 259 | 1 249 | 1 019 | 1 019 |
Total liabilities * |
4 827 | 5 009 | 5 272 | 5 925 | 5 902 | 5 456 | 5 358 | 6 233 | 6 715 | 6 871 | 6 871 |
Net debt * |
-1 615 | -1 424 | -1 221 | -1 906 | -1 158 | -1 720 | -1 529 | -1 621 | -1 335 | -1 571 | -1 571 |
Total assets * |
7 644 | 7 822 | 7 797 | 8 921 | 8 259 | 8 303 | 8 626 | 9 976 | 10 598 | 10 877 | 10 877 |
Equity * |
2 782 | 2 780 | 2 475 | 2 890 | 2 276 | 2 755 | 3 161 | 3 640 | 3 776 | 3 890 | 3 890 |
Cash and investments * |
2 662 | 2 626 | 2 744 | 3 043 | 2 532 | 2 326 | 1 900 | 2 472 | 2 843 | 3 391 | 3 391 |
Over the past 10 years, the maximum capitalization of Schindler Holding AG is 27 087, the minimum is 12 472. Maximum net income 943, Minimum net income 432. The maximum price of SCHP shares is 252.3, the minimum price is 105.9.
.
SCHP valuation
Year |
2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|
P/E |
21,28 | 22,19 | 35,36 | 17,66 | 24,89 | 26,01 | 30,20 | 23,84 | 31,39 | 35,05 | 30,37 |
P/B |
4,48 | 5,60 | 6,17 | 5,27 | 7,54 | 7,21 | 7,87 | 6,18 | 7,17 | 6,51 | 5,64 |
P/S |
1,59 | 1,89 | 1,73 | 1,65 | 1,83 | 2,05 | 2,44 | 2,07 | 2,40 | 2,38 | 2,06 |
E/P |
5% | 5% | 3% | 6% | 4% | 4% | 3% | 4% | 3% | 3% | 3% |
P/FCF |
22,84 | 25,21 | 27,83 | 21,41 | 19,49 | 28,11 | 45,41 | 31,05 | 29,70 | 17,58 | 15,23 |
.
SCHP profitability
Year |
2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|
ROE |
21% | 25% | 17% | 30% | 30% | 28% | 26% | 26% | 23% | 19% | |
ROA |
9% | 10% | 6% | 11% | 9% | 10% | 11% | 11% | 9% | 8% | |
ROIC |
20% | 22% | 23% | 20% | 28% | 27% | 28% | 24% | 23% | 18% |