WISEKEY INTERNATIONAL HOLDING AG |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4 CHF | 0.00% |
|
-2.44% | +33.33% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 124.5 | 95.27 | 74.51 | 70.08 | 19.37 | 14.24 | 14.24 | - |
| Enterprise Value (EV) 1 | 124.5 | 95.27 | 74.51 | 70.08 | 19.37 | 14.24 | 14.24 | 14.24 |
| P/E ratio | - | 9.99 x | - | -2.89 x | - | - | - | - |
| Yield | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 2.33 x | 4.12 x | 5.52 x | 3.37 x | 0.91 x | 0.52 x | 0.49 x | 0.4 x |
| EV / Revenue | 2.33 x | 4.12 x | 5.52 x | 3.37 x | 0.91 x | 0.52 x | 0.49 x | 0.4 x |
| EV / EBITDA | -35,829,734 x | - | - | -3,606,557 x | -3,152,422 x | - | -1,148,471 x | -1,415,074 x |
| EV / FCF | - | - | - | -3,436,861 x | - | - | - | - |
| FCF Yield | - | - | - | -0% | - | - | - | - |
| Price to Book | - | - | - | - | - | - | - | - |
| Nbr of stocks (in thousands) | 896 | 882 | 1,217 | 1,854 | 2,317 | 3,560 | 3,560 | - |
| Reference price 2 | 139.0 | 108.0 | 61.25 | 37.80 | 8.360 | 4.000 | 4.000 | 4.000 |
| Announcement Date | 3/25/19 | 3/11/20 | 4/30/21 | 4/13/22 | 4/28/23 | - | - | - |
1CHF in Million2CHF
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 53.36 | 23.12 | 13.5 | 20.79 | 21.21 | 27.3 | 29.31 | 35.49 |
| EBITDA | -3.474 | - | - | -19.43 | -6.144 | - | -12.4 | -10.06 |
| EBIT 1 | -11.88 | - | - | -24.93 | -9.293 | -11.65 | -11.19 | -10.51 |
| Operating Margin | -22.26% | - | - | -119.9% | -43.82% | -42.67% | -38.2% | -29.62% |
| Earnings before Tax (EBT) 1 | - | - | - | -22.6 | -11.62 | -12.04 | -14.46 | -12.04 |
| Net income 1 | - | - | -26.17 | -19 | -24.47 | -12.31 | -14.46 | -12.04 |
| Net margin | - | - | -193.92% | -91.38% | -115.37% | -45.08% | -49.36% | -33.92% |
| EPS | - | 10.81 | - | -13.08 | - | - | - | - |
| Free Cash Flow | - | - | - | -20.39 | - | - | - | - |
| FCF margin | - | - | - | -98.06% | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - |
| Announcement Date | 3/25/19 | 3/11/20 | 4/30/21 | 4/13/22 | 4/28/23 | - | - | - |
1CHF in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q1 | 2021 Q2 | 2021 S1 | 2021 Q3 | 2021 S2 | 2022 Q1 | 2022 Q2 | 2022 S1 | 2022 S2 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2023 S2 | 2024 S1 | 2024 S2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 4.228 | 4.812 | 9.162 | 5.095 | 11.5 | 4.875 | 5.704 | 10.41 | 11.59 | 6.442 | 7.231 | 13.24 | 6.75 | 6.918 | 13.38 | 12.28 | 14.19 |
| EBITDA | - | - | - | - | -9.529 | - | - | -5.285 | -1.247 | - | - | -5.213 | - | - | - | -5.75 | -6.649 |
| EBIT 1 | - | - | - | - | -14.46 | - | - | -6.345 | -3.413 | - | - | -5.383 | -3.119 | -3.119 | - | -5.93 | -6.918 |
| Operating Margin | - | - | - | - | -125.73% | - | - | -60.96% | -29.45% | - | - | -40.64% | -48.57% | -45.09% | - | -48.28% | -48.76% |
| Earnings before Tax (EBT) | - | - | - | - | -16.84 | - | - | -6.369 | -5.714 | - | - | -6.207 | - | - | -6.469 | -6.739 | -7.727 |
| Net income | - | - | - | - | -14.95 | - | - | 2.34 | -26.63 | - | - | -6.501 | - | - | -6.469 | -6.739 | -7.727 |
| Net margin | - | - | - | - | -129.94% | - | - | 22.48% | -229.83% | - | - | -49.09% | - | - | -48.37% | -54.87% | -54.47% |
| EPS | - | - | - | - | -9.810 | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 6/28/21 | 9/28/21 | 9/28/21 | 1/13/22 | 4/13/22 | 6/15/22 | 9/15/22 | 9/15/22 | 4/28/23 | 6/29/23 | 9/29/23 | 9/29/23 | - | - | - | - | - |
1CHF in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | -20.4 | - | - | - | - |
| ROE (net income / shareholders' equity) | - | - | - | - | - | - | - | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - | - |
| Book Value Per Share | - | - | - | - | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - | - | - | - |
| Capex | - | - | - | 0.03 | - | - | - | - |
| Capex / Sales | - | - | - | 0.16% | - | - | - | - |
| Announcement Date | 3/25/19 | 3/11/20 | 4/30/21 | 4/13/22 | 4/28/23 | - | - | - |
1CHF in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
4
Average target price
-
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +33.33% | 15.57M | |
| +11.52% | 25.39B | |
| -4.36% | 4.11B | |
| -17.78% | 155M |
- Stock Market
- Equities
- WIHN Stock
- Financials WISeKey International Holding AG
