XNYS
ONON
Market cap12bUSD
Apr 04, Last price
39.61USD
1D
5.21%
1Q
-30.04%
IPO
5.65%
Name
On Holding AG
Chart & Performance
P/E
45.50
P/S
4.76
EPS
0.75
Div Yield, %
—
Shrs. gr., 5y
2.08%
Rev. gr., 5y
54.06%
Revenues
2.32b
+29.36%
Net income
242m
+204.40%
CFO
511m
+119.99%
Earnings
May 12, 2025
Profile
On Holding AG develops and distributes sports products worldwide. It offers athletic footwear, apparel, and accessories. The company offers its products through independent retailers and distributors, online, and stores. On Holding AG was founded in 2010 and is headquartered in Zurich, Switzerland.
Valuation
Title CHF in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|
| 2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | |
| Income | ||||||
Revenues | 2,318,300 29.36% | 1,792,100 46.64% | 1,222,100 68.66% | |||
Cost of revenue | 2,106,800 | 1,611,800 | 1,137,000 | |||
Unusual Expense (Income) | ||||||
NOPBT | 211,500 | 180,300 | 85,100 | |||
NOPBT Margin | 9.12% | 10.06% | 6.96% | |||
Operating Taxes | 37,400 | (10,500) | 20,200 | |||
Tax Rate | 17.68% | 23.74% | ||||
NOPAT | 174,100 | 190,800 | 64,900 | |||
Net income | 242,300 204.40% | 79,600 37.95% | 57,700 -133.90% | |||
Dividends | ||||||
Dividend yield | ||||||
Proceeds from repurchase of equity | 200 | 9,556 | 25,561 | |||
BB yield | 0.00% | -0.11% | -0.47% | |||
| Debt | ||||||
Debt current | 59,100 | 38,700 | 21,600 | |||
Long-term debt | 636,100 | 419,300 | 299,200 | |||
Deferred revenue | ||||||
Other long-term liabilities | 25,200 | 22,600 | 13,400 | |||
Net debt | (285,400) | (70,700) | (83,400) | |||
| Cash flow | ||||||
Cash from operating activities | 510,600 | 232,100 | (227,000) | |||
CAPEX | (60,500) | (42,800) | (83,000) | |||
Cash from investing activities | (64,900) | (47,100) | (82,900) | |||
Cash from financing activities | (55,400) | (21,800) | 6,300 | |||
FCF | 143,608 | 142,692 | (287,725) | |||
| Balance | ||||||
Cash | 980,600 | 528,800 | 404,200 | |||
Long term investments | (100) | |||||
Excess cash | 864,685 | 439,095 | 343,095 | |||
Stockholders' equity | 1,418,600 | 1,101,200 | 995,700 | |||
Invested Capital | 899,915 | 887,005 | 786,405 | |||
ROIC | 19.49% | 22.80% | 11.03% | |||
ROCE | 11.91% | 13.60% | 7.42% | |||
| EV | ||||||
Common stock shares outstanding | 338,889 | 323,257 | 319,783 | |||
Price | 54.77 103.08% | 26.97 57.17% | 17.16 -54.62% | |||
Market cap | 18,560,944 112.90% | 8,718,250 58.88% | 5,487,474 -53.39% | |||
EV | 18,275,544 | 8,647,550 | 5,404,074 | |||
EBITDA | 316,100 | 241,104 | 131,500 | |||
EV/EBITDA | 57.82 | 35.87 | 41.10 | |||
Interest | 15,800 | 7,000 | 6,400 | |||
Interest/NOPBT | 7.47% | 3.88% | 7.52% | |||