[
  {
    "ticker": "DKSH.SW",
    "company_name": "DKSH Holding AG",
    "sector": "Distribution / Services",
    "industry": "Market Expansion Services",
    "fiscal_year": "2015",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": "43.99",
    "market_cap": "2858.7",
    "cash": null,
    "total_debt": "102.6",
    "net_debt": null,
    "enterprise_value": null,
    "revenue": "10050.8",
    "ebitda": "341.8",
    "ebit": "270.2",
    "net_income": "199.6",
    "total_equity": "1539.7",
    "free_cash_flow_reported": "190.8",
    "free_cash_flow_calculated": null,
    "eps": "3.12",
    "dividend_per_share": "1.30",
    "pe_ratio": "14.1",
    "pb_ratio": null,
    "ev_to_ebitda": null,
    "ev_to_ebit": null,
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": null,
    "dividend_yield_pct": "2.96",
    "market_data_source": "public_beta_market_reference",
    "valuation_status": "public_beta_same_currency",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation fields use CHF market data where available. Blank valuation ratios indicate missing market inputs or accounting inputs. Reported and calculated FCF valuation ratios remain separate where both bases are available."
  },
  {
    "ticker": "DKSH.SW",
    "company_name": "DKSH Holding AG",
    "sector": "Distribution / Services",
    "industry": "Market Expansion Services",
    "fiscal_year": "2016",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": "49.56",
    "market_cap": "3220.6",
    "cash": null,
    "total_debt": "98.8",
    "net_debt": null,
    "enterprise_value": null,
    "revenue": "10505.2",
    "ebitda": "332.5",
    "ebit": "293.0",
    "net_income": "213.0",
    "total_equity": "1677.7",
    "free_cash_flow_reported": "128.8",
    "free_cash_flow_calculated": null,
    "eps": "3.21",
    "dividend_per_share": "1.50",
    "pe_ratio": "15.4",
    "pb_ratio": null,
    "ev_to_ebitda": null,
    "ev_to_ebit": null,
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": null,
    "dividend_yield_pct": "3.03",
    "market_data_source": "public_beta_market_reference",
    "valuation_status": "public_beta_same_currency",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation fields use CHF market data where available. Blank valuation ratios indicate missing market inputs or accounting inputs. Reported and calculated FCF valuation ratios remain separate where both bases are available."
  },
  {
    "ticker": "DKSH.SW",
    "company_name": "DKSH Holding AG",
    "sector": "Distribution / Services",
    "industry": "Market Expansion Services",
    "fiscal_year": "2017",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": "63.99",
    "market_cap": "4158.4",
    "cash": "443.1",
    "total_debt": "98.9",
    "net_debt": "-344.2",
    "enterprise_value": "3814.2",
    "revenue": "11006.4",
    "ebitda": "334.9",
    "ebit": "297.0",
    "net_income": "213.3",
    "total_equity": "1633.7",
    "free_cash_flow_reported": "139.5",
    "free_cash_flow_calculated": null,
    "eps": "3.18",
    "dividend_per_share": "1.65",
    "pe_ratio": "20.1",
    "pb_ratio": "2.55",
    "ev_to_ebitda": "11.4",
    "ev_to_ebit": "12.8",
    "price_to_reported_fcf": "29.8",
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": "0.35",
    "dividend_yield_pct": "2.58",
    "market_data_source": "public_beta_market_reference",
    "valuation_status": "public_beta_same_currency",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation fields use CHF market data where available. Blank valuation ratios indicate missing market inputs or accounting inputs. Reported and calculated FCF valuation ratios remain separate where both bases are available."
  },
  {
    "ticker": "DKSH.SW",
    "company_name": "DKSH Holding AG",
    "sector": "Distribution / Services",
    "industry": "Market Expansion Services",
    "fiscal_year": "2018",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": "52.05",
    "market_cap": "3382.5",
    "cash": null,
    "total_debt": "140.5",
    "net_debt": null,
    "enterprise_value": null,
    "revenue": "11344.6",
    "ebitda": "308.2",
    "ebit": "263.6",
    "net_income": "260.3",
    "total_equity": "1768.6",
    "free_cash_flow_reported": "144.6",
    "free_cash_flow_calculated": null,
    "eps": "3.92",
    "dividend_per_share": "1.85",
    "pe_ratio": "13.3",
    "pb_ratio": null,
    "ev_to_ebitda": null,
    "ev_to_ebit": null,
    "price_to_reported_fcf": "23.4",
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": null,
    "dividend_yield_pct": "3.55",
    "market_data_source": "public_beta_market_reference",
    "valuation_status": "public_beta_same_currency",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation fields use CHF market data where available. Blank valuation ratios indicate missing market inputs or accounting inputs. Reported and calculated FCF valuation ratios remain separate where both bases are available."
  },
  {
    "ticker": "DKSH.SW",
    "company_name": "DKSH Holding AG",
    "sector": "Distribution / Services",
    "industry": "Market Expansion Services",
    "fiscal_year": "2019",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": "41.73",
    "market_cap": "2711.8",
    "cash": "592.6",
    "total_debt": "279.7",
    "net_debt": "-312.9",
    "enterprise_value": "2398.9",
    "revenue": "11579.2",
    "ebitda": "401.2",
    "ebit": "265.4",
    "net_income": "176.1",
    "total_equity": "1834.6",
    "free_cash_flow_reported": "156.7",
    "free_cash_flow_calculated": null,
    "eps": "2.65",
    "dividend_per_share": "1.90",
    "pe_ratio": "15.7",
    "pb_ratio": null,
    "ev_to_ebitda": "6.0",
    "ev_to_ebit": "9.0",
    "price_to_reported_fcf": "17.3",
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": "0.21",
    "dividend_yield_pct": "4.55",
    "market_data_source": "public_beta_market_reference",
    "valuation_status": "public_beta_same_currency",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation fields use CHF market data where available. Blank valuation ratios indicate missing market inputs or accounting inputs. Reported and calculated FCF valuation ratios remain separate where both bases are available."
  },
  {
    "ticker": "DKSH.SW",
    "company_name": "DKSH Holding AG",
    "sector": "Distribution / Services",
    "industry": "Market Expansion Services",
    "fiscal_year": "2020",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": "54.76",
    "market_cap": "3558.6",
    "cash": "680.8",
    "total_debt": "338.6",
    "net_debt": "-342.2",
    "enterprise_value": "3216.4",
    "revenue": "10742.2",
    "ebitda": "386.7",
    "ebit": "257.5",
    "net_income": "164.8",
    "total_equity": "1799.6",
    "free_cash_flow_reported": "210.2",
    "free_cash_flow_calculated": null,
    "eps": "2.42",
    "dividend_per_share": "1.95",
    "pe_ratio": "22.6",
    "pb_ratio": "1.98",
    "ev_to_ebitda": "8.3",
    "ev_to_ebit": "12.5",
    "price_to_reported_fcf": "16.9",
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": "0.30",
    "dividend_yield_pct": "3.56",
    "market_data_source": "public_beta_market_reference",
    "valuation_status": "public_beta_same_currency",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation fields use CHF market data where available. Blank valuation ratios indicate missing market inputs or accounting inputs. Reported and calculated FCF valuation ratios remain separate where both bases are available."
  },
  {
    "ticker": "DKSH.SW",
    "company_name": "DKSH Holding AG",
    "sector": "Distribution / Services",
    "industry": "Market Expansion Services",
    "fiscal_year": "2021",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": "63.68",
    "market_cap": "4138.2",
    "cash": "673.7",
    "total_debt": "306.4",
    "net_debt": "-367.3",
    "enterprise_value": "3770.9",
    "revenue": "11106.3",
    "ebitda": "412.8",
    "ebit": "284.6",
    "net_income": "230.1",
    "total_equity": "1886.4",
    "free_cash_flow_reported": "261.6",
    "free_cash_flow_calculated": null,
    "eps": "3.45",
    "dividend_per_share": "2.05",
    "pe_ratio": "18.5",
    "pb_ratio": "2.19",
    "ev_to_ebitda": "9.1",
    "ev_to_ebit": "13.2",
    "price_to_reported_fcf": "15.8",
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": "0.34",
    "dividend_yield_pct": "3.22",
    "market_data_source": "public_beta_market_reference",
    "valuation_status": "public_beta_same_currency",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation fields use CHF market data where available. Blank valuation ratios indicate missing market inputs or accounting inputs. Reported and calculated FCF valuation ratios remain separate where both bases are available."
  },
  {
    "ticker": "DKSH.SW",
    "company_name": "DKSH Holding AG",
    "sector": "Distribution / Services",
    "industry": "Market Expansion Services",
    "fiscal_year": "2022",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": "60.91",
    "market_cap": "3958.2",
    "cash": "636.4",
    "total_debt": "678.7",
    "net_debt": "42.3",
    "enterprise_value": "4000.5",
    "revenue": "11320.2",
    "ebitda": "445.7",
    "ebit": "319.2",
    "net_income": "207.6",
    "total_equity": "1826.3",
    "free_cash_flow_reported": "209.5",
    "free_cash_flow_calculated": null,
    "eps": "3.09",
    "dividend_per_share": "2.15",
    "pe_ratio": "19.7",
    "pb_ratio": "2.17",
    "ev_to_ebitda": "9.0",
    "ev_to_ebit": "12.5",
    "price_to_reported_fcf": "18.9",
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": "0.35",
    "dividend_yield_pct": "3.53",
    "market_data_source": "public_beta_market_reference",
    "valuation_status": "public_beta_same_currency",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation fields use CHF market data where available. Blank valuation ratios indicate missing market inputs or accounting inputs. Reported and calculated FCF valuation ratios remain separate where both bases are available."
  },
  {
    "ticker": "DKSH.SW",
    "company_name": "DKSH Holding AG",
    "sector": "Distribution / Services",
    "industry": "Market Expansion Services",
    "fiscal_year": "2023",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": "52.21",
    "market_cap": "3392.9",
    "cash": "687.2",
    "total_debt": "680.7",
    "net_debt": "-6.5",
    "enterprise_value": "3386.4",
    "revenue": "11066.0",
    "ebitda": "438.0",
    "ebit": "305.9",
    "net_income": "189.9",
    "total_equity": "1737.9",
    "free_cash_flow_reported": "282.3",
    "free_cash_flow_calculated": null,
    "eps": "2.8",
    "dividend_per_share": "2.25",
    "pe_ratio": "18.6",
    "pb_ratio": "1.95",
    "ev_to_ebitda": "7.7",
    "ev_to_ebit": "11.1",
    "price_to_reported_fcf": "12.0",
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": "0.31",
    "dividend_yield_pct": "4.31",
    "market_data_source": "public_beta_market_reference",
    "valuation_status": "public_beta_same_currency",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation fields use CHF market data where available. Blank valuation ratios indicate missing market inputs or accounting inputs. Reported and calculated FCF valuation ratios remain separate where both bases are available."
  },
  {
    "ticker": "DKSH.SW",
    "company_name": "DKSH Holding AG",
    "sector": "Distribution / Services",
    "industry": "Market Expansion Services",
    "fiscal_year": "2024",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": "62.37",
    "market_cap": "4053.1",
    "cash": "609.1",
    "total_debt": "561.0",
    "net_debt": "-48.1",
    "enterprise_value": "4005.0",
    "revenue": "11093.6",
    "ebitda": "460.5",
    "ebit": "333.9",
    "net_income": "220.9",
    "total_equity": "1880.0",
    "free_cash_flow_reported": "256.5",
    "free_cash_flow_calculated": null,
    "eps": "3.31",
    "dividend_per_share": "2.35",
    "pe_ratio": "18.8",
    "pb_ratio": "2.16",
    "ev_to_ebitda": "8.7",
    "ev_to_ebit": "12.0",
    "price_to_reported_fcf": "15.8",
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": "0.36",
    "dividend_yield_pct": "3.77",
    "market_data_source": "public_beta_market_reference",
    "valuation_status": "public_beta_same_currency",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation fields use CHF market data where available. Blank valuation ratios indicate missing market inputs or accounting inputs. Reported and calculated FCF valuation ratios remain separate where both bases are available."
  },
  {
    "ticker": "DKSH.SW",
    "company_name": "DKSH Holding AG",
    "sector": "Distribution / Services",
    "industry": "Market Expansion Services",
    "fiscal_year": "2025",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": "54.99",
    "market_cap": "3573.5",
    "cash": "538.4",
    "total_debt": "513.2",
    "net_debt": "-25.2",
    "enterprise_value": "3548.3",
    "revenue": "11070.6",
    "ebitda": "457.1",
    "ebit": "335.4",
    "net_income": "210.9",
    "total_equity": "1821.1",
    "free_cash_flow_reported": "215.5",
    "free_cash_flow_calculated": null,
    "eps": "3.12",
    "dividend_per_share": "2.50",
    "pe_ratio": "17.6",
    "pb_ratio": "1.96",
    "ev_to_ebitda": "7.8",
    "ev_to_ebit": "10.6",
    "price_to_reported_fcf": "16.6",
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": "0.32",
    "dividend_yield_pct": "4.55",
    "market_data_source": "public_beta_market_reference",
    "valuation_status": "public_beta_same_currency",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation fields use CHF market data where available. Blank valuation ratios indicate missing market inputs or accounting inputs. Reported and calculated FCF valuation ratios remain separate where both bases are available."
  },
  {
    "ticker": "GEBN.SW",
    "company_name": "Geberit AG",
    "sector": "Industrials",
    "industry": "Building Products",
    "fiscal_year": "2015",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": "260.56",
    "market_cap": "8591.6",
    "cash": "459.6",
    "total_debt": "1139.2",
    "net_debt": "679.6",
    "enterprise_value": "9271.2",
    "revenue": "2593.7",
    "ebitda": "631.7",
    "ebit": "498.3",
    "net_income": "422.4",
    "total_equity": "1482.2",
    "free_cash_flow_reported": "484.0",
    "free_cash_flow_calculated": "464.8",
    "eps": "11.33",
    "dividend_per_share": "8.4",
    "pe_ratio": "23.0",
    "pb_ratio": "5.8",
    "ev_to_ebitda": "14.7",
    "ev_to_ebit": "18.6",
    "price_to_reported_fcf": "17.8",
    "price_to_calculated_fcf": "18.4845",
    "market_cap_to_revenue": null,
    "ev_to_revenue": "3.57",
    "dividend_yield_pct": null,
    "market_data_source": "public_beta_market_reference",
    "valuation_status": "public_beta_same_currency",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation fields use CHF market data where available. Blank valuation ratios indicate missing market inputs or accounting inputs. Reported and calculated FCF valuation ratios remain separate where both bases are available."
  },
  {
    "ticker": "GEBN.SW",
    "company_name": "Geberit AG",
    "sector": "Industrials",
    "industry": "Building Products",
    "fiscal_year": "2016",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": "320.22",
    "market_cap": "10558.8",
    "cash": "509.7",
    "total_debt": "970.9",
    "net_debt": "461.2",
    "enterprise_value": "11020.0",
    "revenue": "2809.0",
    "ebitda": "785.2",
    "ebit": "640.1",
    "net_income": "548.2",
    "total_equity": "1635.2",
    "free_cash_flow_reported": "563.9",
    "free_cash_flow_calculated": "576.1",
    "eps": "14.88",
    "dividend_per_share": "10.0",
    "pe_ratio": "21.5",
    "pb_ratio": "6.46",
    "ev_to_ebitda": "14.0",
    "ev_to_ebit": "17.2",
    "price_to_reported_fcf": "18.7",
    "price_to_calculated_fcf": "18.3281",
    "market_cap_to_revenue": null,
    "ev_to_revenue": "3.92",
    "dividend_yield_pct": "3.12",
    "market_data_source": "public_beta_market_reference",
    "valuation_status": "public_beta_same_currency",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation fields use CHF market data where available. Blank valuation ratios indicate missing market inputs or accounting inputs. Reported and calculated FCF valuation ratios remain separate where both bases are available."
  },
  {
    "ticker": "GEBN.SW",
    "company_name": "Geberit AG",
    "sector": "Industrials",
    "industry": "Building Products",
    "fiscal_year": "2017",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": "344.7",
    "market_cap": "11366.0",
    "cash": "412.7",
    "total_debt": "895.2",
    "net_debt": "482.5",
    "enterprise_value": "11848.5",
    "revenue": "2908.3",
    "ebitda": "772.0",
    "ebit": "621.7",
    "net_income": "527.4",
    "total_equity": "1837.2",
    "free_cash_flow_reported": "483.4",
    "free_cash_flow_calculated": "481.4",
    "eps": "14.34",
    "dividend_per_share": "10.4",
    "pe_ratio": "24.0",
    "pb_ratio": "6.19",
    "ev_to_ebitda": "15.3",
    "ev_to_ebit": "19.1",
    "price_to_reported_fcf": "23.5",
    "price_to_calculated_fcf": "23.6103",
    "market_cap_to_revenue": null,
    "ev_to_revenue": "4.07",
    "dividend_yield_pct": "3.02",
    "market_data_source": "public_beta_market_reference",
    "valuation_status": "public_beta_same_currency",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation fields use CHF market data where available. Blank valuation ratios indicate missing market inputs or accounting inputs. Reported and calculated FCF valuation ratios remain separate where both bases are available."
  },
  {
    "ticker": "GEBN.SW",
    "company_name": "Geberit AG",
    "sector": "Industrials",
    "industry": "Building Products",
    "fiscal_year": "2018",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": "314.82",
    "market_cap": "10380.8",
    "cash": "282.2",
    "total_debt": "837.4",
    "net_debt": "555.2",
    "enterprise_value": "10936.0",
    "revenue": "3080.5",
    "ebitda": "867.8",
    "ebit": "707.6",
    "net_income": "597.2",
    "total_equity": "1745.4",
    "free_cash_flow_reported": "582.0",
    "free_cash_flow_calculated": "585.5",
    "eps": "16.4",
    "dividend_per_share": "10.8",
    "pe_ratio": "19.2",
    "pb_ratio": "5.95",
    "ev_to_ebitda": "12.6",
    "ev_to_ebit": "15.5",
    "price_to_reported_fcf": "17.8",
    "price_to_calculated_fcf": "17.7298",
    "market_cap_to_revenue": null,
    "ev_to_revenue": "3.55",
    "dividend_yield_pct": "3.43",
    "market_data_source": "public_beta_market_reference",
    "valuation_status": "public_beta_same_currency",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation fields use CHF market data where available. Blank valuation ratios indicate missing market inputs or accounting inputs. Reported and calculated FCF valuation ratios remain separate where both bases are available."
  },
  {
    "ticker": "GEBN.SW",
    "company_name": "Geberit AG",
    "sector": "Industrials",
    "industry": "Building Products",
    "fiscal_year": "2019",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": "459.32",
    "market_cap": "15145.5",
    "cash": "408.1",
    "total_debt": "836.9",
    "net_debt": "428.8",
    "enterprise_value": "15574.3",
    "revenue": "3082.9",
    "ebitda": "903.9",
    "ebit": "756.6",
    "net_income": "646.9",
    "total_equity": "1899.0",
    "free_cash_flow_reported": "644.0",
    "free_cash_flow_calculated": "667",
    "eps": "17.97",
    "dividend_per_share": "8.4",
    "pe_ratio": "25.6",
    "pb_ratio": "7.98",
    "ev_to_ebitda": "17.2",
    "ev_to_ebit": "20.6",
    "price_to_reported_fcf": "23.5",
    "price_to_calculated_fcf": "22.7069",
    "market_cap_to_revenue": null,
    "ev_to_revenue": "5.05",
    "dividend_yield_pct": "1.83",
    "market_data_source": "public_beta_market_reference",
    "valuation_status": "public_beta_same_currency",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation fields use CHF market data where available. Blank valuation ratios indicate missing market inputs or accounting inputs. Reported and calculated FCF valuation ratios remain separate where both bases are available."
  },
  {
    "ticker": "GEBN.SW",
    "company_name": "Geberit AG",
    "sector": "Industrials",
    "industry": "Building Products",
    "fiscal_year": "2020",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": "481.81",
    "market_cap": "15887.1",
    "cash": "468.6",
    "total_debt": "778.8",
    "net_debt": "310.2",
    "enterprise_value": "16197.3",
    "revenue": "2986.1",
    "ebitda": "925.3",
    "ebit": "771.5",
    "net_income": "642.3",
    "total_equity": "1922.0",
    "free_cash_flow_reported": "717.0",
    "free_cash_flow_calculated": "750",
    "eps": "17.95",
    "dividend_per_share": "10.0",
    "pe_ratio": "26.8",
    "pb_ratio": "8.27",
    "ev_to_ebitda": "17.5",
    "ev_to_ebit": "21.0",
    "price_to_reported_fcf": "22.2",
    "price_to_calculated_fcf": "21.1828",
    "market_cap_to_revenue": null,
    "ev_to_revenue": "5.42",
    "dividend_yield_pct": "2.08",
    "market_data_source": "public_beta_market_reference",
    "valuation_status": "public_beta_same_currency",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation fields use CHF market data where available. Blank valuation ratios indicate missing market inputs or accounting inputs. Reported and calculated FCF valuation ratios remain separate where both bases are available."
  },
  {
    "ticker": "GEBN.SW",
    "company_name": "Geberit AG",
    "sector": "Industrials",
    "industry": "Building Products",
    "fiscal_year": "2021",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": "660.14",
    "market_cap": "21767.3",
    "cash": "511.0",
    "total_debt": "783.9",
    "net_debt": "272.9",
    "enterprise_value": "22040.2",
    "revenue": "3460.5",
    "ebitda": "1069.3",
    "ebit": "901.6",
    "net_income": "755.7",
    "total_equity": "1987.7",
    "free_cash_flow_reported": "809.0",
    "free_cash_flow_calculated": "829.9",
    "eps": "21.34",
    "dividend_per_share": "12.5",
    "pe_ratio": "30.9",
    "pb_ratio": "10.95",
    "ev_to_ebitda": "20.6",
    "ev_to_ebit": "24.4",
    "price_to_reported_fcf": "26.9",
    "price_to_calculated_fcf": "26.2288",
    "market_cap_to_revenue": null,
    "ev_to_revenue": "6.37",
    "dividend_yield_pct": "1.89",
    "market_data_source": "public_beta_market_reference",
    "valuation_status": "public_beta_same_currency",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation fields use CHF market data where available. Blank valuation ratios indicate missing market inputs or accounting inputs. Reported and calculated FCF valuation ratios remain separate where both bases are available."
  },
  {
    "ticker": "GEBN.SW",
    "company_name": "Geberit AG",
    "sector": "Industrials",
    "industry": "Building Products",
    "fiscal_year": "2022",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": "394.54",
    "market_cap": "13009.5",
    "cash": "205.7",
    "total_debt": "1029.6",
    "net_debt": "823.9",
    "enterprise_value": "13833.4",
    "revenue": "3391.9",
    "ebitda": "908.6",
    "ebit": "755.0",
    "net_income": "706.3",
    "total_equity": "1497.0",
    "free_cash_flow_reported": "562.0",
    "free_cash_flow_calculated": "581.0",
    "eps": "20.48",
    "dividend_per_share": "12.6",
    "pe_ratio": "19.3",
    "pb_ratio": "8.69",
    "ev_to_ebitda": "15.2",
    "ev_to_ebit": "18.3",
    "price_to_reported_fcf": "23.1",
    "price_to_calculated_fcf": "22.3916",
    "market_cap_to_revenue": null,
    "ev_to_revenue": "4.08",
    "dividend_yield_pct": "3.19",
    "market_data_source": "public_beta_market_reference",
    "valuation_status": "public_beta_same_currency",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation fields use CHF market data where available. Blank valuation ratios indicate missing market inputs or accounting inputs. Reported and calculated FCF valuation ratios remain separate where both bases are available."
  },
  {
    "ticker": "GEBN.SW",
    "company_name": "Geberit AG",
    "sector": "Industrials",
    "industry": "Building Products",
    "fiscal_year": "2023",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": "500.87",
    "market_cap": "16515.6",
    "cash": "356.8",
    "total_debt": "1321.4",
    "net_debt": "964.6",
    "enterprise_value": "17480.2",
    "revenue": "3083.9",
    "ebitda": "920.9",
    "ebit": "768.5",
    "net_income": "617.0",
    "total_equity": "1320.1",
    "free_cash_flow_reported": "625.0",
    "free_cash_flow_calculated": "660.9",
    "eps": "18.39",
    "dividend_per_share": "12.7",
    "pe_ratio": "27.2",
    "pb_ratio": "12.51",
    "ev_to_ebitda": "19.0",
    "ev_to_ebit": "22.7",
    "price_to_reported_fcf": "26.4",
    "price_to_calculated_fcf": "24.9896",
    "market_cap_to_revenue": null,
    "ev_to_revenue": "5.67",
    "dividend_yield_pct": "2.54",
    "market_data_source": "public_beta_market_reference",
    "valuation_status": "public_beta_same_currency",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation fields use CHF market data where available. Blank valuation ratios indicate missing market inputs or accounting inputs. Reported and calculated FCF valuation ratios remain separate where both bases are available."
  },
  {
    "ticker": "GEBN.SW",
    "company_name": "Geberit AG",
    "sector": "Industrials",
    "industry": "Building Products",
    "fiscal_year": "2024",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": "490.69",
    "market_cap": "16179.9",
    "cash": "407.7",
    "total_debt": "1373.1",
    "net_debt": "965.4",
    "enterprise_value": "17145.3",
    "revenue": "3085.5",
    "ebitda": "912.6",
    "ebit": "761.8",
    "net_income": "597.1",
    "total_equity": "1302.0",
    "free_cash_flow_reported": "613.0",
    "free_cash_flow_calculated": "665.6",
    "eps": "18.06",
    "dividend_per_share": "12.8",
    "pe_ratio": "27.2",
    "pb_ratio": "12.43",
    "ev_to_ebitda": "18.8",
    "ev_to_ebit": "22.5",
    "price_to_reported_fcf": "26.4",
    "price_to_calculated_fcf": "24.3087",
    "market_cap_to_revenue": null,
    "ev_to_revenue": "5.56",
    "dividend_yield_pct": "2.61",
    "market_data_source": "public_beta_market_reference",
    "valuation_status": "public_beta_same_currency",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation fields use CHF market data where available. Blank valuation ratios indicate missing market inputs or accounting inputs. Reported and calculated FCF valuation ratios remain separate where both bases are available."
  },
  {
    "ticker": "GEBN.SW",
    "company_name": "Geberit AG",
    "sector": "Industrials",
    "industry": "Building Products",
    "fiscal_year": "2025",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": "604.85",
    "market_cap": "19944.2",
    "cash": "585.8",
    "total_debt": "1354.8",
    "net_debt": "769.0",
    "enterprise_value": "20713.2",
    "revenue": "3162.9",
    "ebitda": "930.6",
    "ebit": "767.2",
    "net_income": "597.8",
    "total_equity": "1517.1",
    "free_cash_flow_reported": "659.0",
    "free_cash_flow_calculated": "693.9",
    "eps": "18.15",
    "dividend_per_share": "12.9",
    "pe_ratio": "33.3",
    "pb_ratio": "13.15",
    "ev_to_ebitda": "22.3",
    "ev_to_ebit": "27.0",
    "price_to_reported_fcf": "30.3",
    "price_to_calculated_fcf": "28.7422",
    "market_cap_to_revenue": null,
    "ev_to_revenue": "6.55",
    "dividend_yield_pct": "2.13",
    "market_data_source": "public_beta_market_reference",
    "valuation_status": "public_beta_same_currency",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation fields use CHF market data where available. Blank valuation ratios indicate missing market inputs or accounting inputs. Reported and calculated FCF valuation ratios remain separate where both bases are available."
  },
  {
    "ticker": "SCMN.SW",
    "company_name": "Swisscom AG",
    "sector": "Telecom / Infrastructure",
    "industry": "Telecommunications",
    "fiscal_year": "2015",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": "314.45",
    "market_cap": "16289.1",
    "cash": "324.0",
    "total_debt": "8593.0",
    "net_debt": "8269.0",
    "enterprise_value": "24558.1",
    "revenue": "11678.0",
    "ebitda": "4098.0",
    "ebit": "2012.0",
    "net_income": "1362.0",
    "total_equity": "5242.0",
    "free_cash_flow_reported": "1306.0",
    "free_cash_flow_calculated": null,
    "eps": "26.27",
    "dividend_per_share": "22.0",
    "pe_ratio": "12.0",
    "pb_ratio": "3.11",
    "ev_to_ebitda": "6.0",
    "ev_to_ebit": "12.2",
    "price_to_reported_fcf": "12.5",
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": "2.10",
    "dividend_yield_pct": "7.0",
    "market_data_source": "public_beta_market_reference",
    "valuation_status": "public_beta_same_currency",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation fields use CHF market data where available. Blank valuation ratios indicate missing market inputs or accounting inputs. Reported and calculated FCF valuation ratios remain separate where both bases are available."
  },
  {
    "ticker": "SCMN.SW",
    "company_name": "Swisscom AG",
    "sector": "Telecom / Infrastructure",
    "industry": "Telecommunications",
    "fiscal_year": "2016",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": "297.65",
    "market_cap": "15418.8",
    "cash": "329.0",
    "total_debt": "8496.0",
    "net_debt": "8167.0",
    "enterprise_value": "23585.8",
    "revenue": "11643.0",
    "ebitda": "4293.0",
    "ebit": "2148.0",
    "net_income": "1604.0",
    "total_equity": "6522.0",
    "free_cash_flow_reported": "1306.0",
    "free_cash_flow_calculated": null,
    "eps": "30.97",
    "dividend_per_share": "22.0",
    "pe_ratio": "9.6",
    "pb_ratio": "2.36",
    "ev_to_ebitda": "5.5",
    "ev_to_ebit": "11.0",
    "price_to_reported_fcf": "11.8",
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": "2.03",
    "dividend_yield_pct": "7.39",
    "market_data_source": "public_beta_market_reference",
    "valuation_status": "public_beta_same_currency",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation fields use CHF market data where available. Blank valuation ratios indicate missing market inputs or accounting inputs. Reported and calculated FCF valuation ratios remain separate where both bases are available."
  },
  {
    "ticker": "SCMN.SW",
    "company_name": "Swisscom AG",
    "sector": "Telecom / Infrastructure",
    "industry": "Telecommunications",
    "fiscal_year": "2017",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": "355.42",
    "market_cap": "18411.4",
    "cash": "525.0",
    "total_debt": "8286.0",
    "net_debt": "7761.0",
    "enterprise_value": "26172.4",
    "revenue": "11662.0",
    "ebitda": "4295.0",
    "ebit": "2131.0",
    "net_income": "1568.0",
    "total_equity": "7645.0",
    "free_cash_flow_reported": "1715.0",
    "free_cash_flow_calculated": null,
    "eps": "30.31",
    "dividend_per_share": "22.0",
    "pe_ratio": "11.7",
    "pb_ratio": "2.41",
    "ev_to_ebitda": "6.1",
    "ev_to_ebit": "12.3",
    "price_to_reported_fcf": "10.7",
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": "2.24",
    "dividend_yield_pct": "6.19",
    "market_data_source": "public_beta_market_reference",
    "valuation_status": "public_beta_same_currency",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation fields use CHF market data where available. Blank valuation ratios indicate missing market inputs or accounting inputs. Reported and calculated FCF valuation ratios remain separate where both bases are available."
  },
  {
    "ticker": "SCMN.SW",
    "company_name": "Swisscom AG",
    "sector": "Telecom / Infrastructure",
    "industry": "Telecommunications",
    "fiscal_year": "2018",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": "337.66",
    "market_cap": "17491.4",
    "cash": "474.0",
    "total_debt": "8167.0",
    "net_debt": "7693.0",
    "enterprise_value": "25184.4",
    "revenue": "11714.0",
    "ebitda": "4213.0",
    "ebit": "2069.0",
    "net_income": "1521.0",
    "total_equity": "8208.0",
    "free_cash_flow_reported": "1318.0",
    "free_cash_flow_calculated": "1316.0",
    "eps": "29.48",
    "dividend_per_share": "22.0",
    "pe_ratio": "11.5",
    "pb_ratio": "2.13",
    "ev_to_ebitda": "6.0",
    "ev_to_ebit": "12.5",
    "price_to_reported_fcf": "13.3",
    "price_to_calculated_fcf": "13.2913",
    "market_cap_to_revenue": null,
    "ev_to_revenue": "2.15",
    "dividend_yield_pct": "6.52",
    "market_data_source": "public_beta_market_reference",
    "valuation_status": "public_beta_same_currency",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation fields use CHF market data where available. Blank valuation ratios indicate missing market inputs or accounting inputs. Reported and calculated FCF valuation ratios remain separate where both bases are available."
  },
  {
    "ticker": "SCMN.SW",
    "company_name": "Swisscom AG",
    "sector": "Telecom / Infrastructure",
    "industry": "Telecommunications",
    "fiscal_year": "2019",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": "385.81",
    "market_cap": "19985.7",
    "cash": "328.0",
    "total_debt": "7460.0",
    "net_debt": "7132.0",
    "enterprise_value": "27117.7",
    "revenue": "11453.0",
    "ebitda": "4358.0",
    "ebit": "1910.0",
    "net_income": "1669.0",
    "total_equity": "8875.0",
    "free_cash_flow_reported": "1543.0",
    "free_cash_flow_calculated": "1543.0",
    "eps": null,
    "dividend_per_share": "22.0",
    "pe_ratio": null,
    "pb_ratio": "2.25",
    "ev_to_ebitda": "6.2",
    "ev_to_ebit": "14.2",
    "price_to_reported_fcf": "13.0",
    "price_to_calculated_fcf": "12.9525",
    "market_cap_to_revenue": null,
    "ev_to_revenue": "2.37",
    "dividend_yield_pct": "5.7",
    "market_data_source": "public_beta_market_reference",
    "valuation_status": "public_beta_same_currency",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation fields use CHF market data where available. Blank valuation ratios indicate missing market inputs or accounting inputs. Reported and calculated FCF valuation ratios remain separate where both bases are available."
  },
  {
    "ticker": "SCMN.SW",
    "company_name": "Swisscom AG",
    "sector": "Telecom / Infrastructure",
    "industry": "Telecommunications",
    "fiscal_year": "2020",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": "374.15",
    "market_cap": "19381.7",
    "cash": "340.0",
    "total_debt": "7042.0",
    "net_debt": "6702.0",
    "enterprise_value": "26083.7",
    "revenue": "11100.0",
    "ebitda": "4382.0",
    "ebit": "1947.0",
    "net_income": "1528.0",
    "total_equity": "9491.0",
    "free_cash_flow_reported": "1840.0",
    "free_cash_flow_calculated": "1840.0",
    "eps": "29.54",
    "dividend_per_share": "22.0",
    "pe_ratio": "12.7",
    "pb_ratio": "2.04",
    "ev_to_ebitda": "6.0",
    "ev_to_ebit": "13.4",
    "price_to_reported_fcf": "10.5",
    "price_to_calculated_fcf": "10.5335",
    "market_cap_to_revenue": null,
    "ev_to_revenue": "2.35",
    "dividend_yield_pct": "5.88",
    "market_data_source": "public_beta_market_reference",
    "valuation_status": "public_beta_same_currency",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation fields use CHF market data where available. Blank valuation ratios indicate missing market inputs or accounting inputs. Reported and calculated FCF valuation ratios remain separate where both bases are available."
  },
  {
    "ticker": "SCMN.SW",
    "company_name": "Swisscom AG",
    "sector": "Telecom / Infrastructure",
    "industry": "Telecommunications",
    "fiscal_year": "2021",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": "421.72",
    "market_cap": "21845.9",
    "cash": "401.0",
    "total_debt": "6445.0",
    "net_debt": "6044.0",
    "enterprise_value": "27889.9",
    "revenue": "11183.0",
    "ebitda": "4478.0",
    "ebit": "2066.0",
    "net_income": "1833.0",
    "total_equity": "10813.0",
    "free_cash_flow_reported": "1758.0",
    "free_cash_flow_calculated": "1758.0",
    "eps": "35.37",
    "dividend_per_share": "22.0",
    "pe_ratio": "11.9",
    "pb_ratio": "2.02",
    "ev_to_ebitda": "6.2",
    "ev_to_ebit": "13.6",
    "price_to_reported_fcf": "12.4",
    "price_to_calculated_fcf": "12.4266",
    "market_cap_to_revenue": null,
    "ev_to_revenue": "2.49",
    "dividend_yield_pct": "5.22",
    "market_data_source": "public_beta_market_reference",
    "valuation_status": "public_beta_same_currency",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation fields use CHF market data where available. Blank valuation ratios indicate missing market inputs or accounting inputs. Reported and calculated FCF valuation ratios remain separate where both bases are available."
  },
  {
    "ticker": "SCMN.SW",
    "company_name": "Swisscom AG",
    "sector": "Telecom / Infrastructure",
    "industry": "Telecommunications",
    "fiscal_year": "2022",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": "432.3",
    "market_cap": "22394.0",
    "cash": "121.0",
    "total_debt": "6002.0",
    "net_debt": "5881.0",
    "enterprise_value": "28275.0",
    "revenue": "11112.0",
    "ebitda": "4406.0",
    "ebit": "2040.0",
    "net_income": "1603.0",
    "total_equity": "11171.0",
    "free_cash_flow_reported": "1349.0",
    "free_cash_flow_calculated": "1567.0",
    "eps": "30.93",
    "dividend_per_share": "22.0",
    "pe_ratio": "14.0",
    "pb_ratio": "2.0",
    "ev_to_ebitda": "6.4",
    "ev_to_ebit": "13.9",
    "price_to_reported_fcf": "16.6",
    "price_to_calculated_fcf": "14.291",
    "market_cap_to_revenue": null,
    "ev_to_revenue": "2.54",
    "dividend_yield_pct": "5.09",
    "market_data_source": "public_beta_market_reference",
    "valuation_status": "public_beta_same_currency",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation fields use CHF market data where available. Blank valuation ratios indicate missing market inputs or accounting inputs. Reported and calculated FCF valuation ratios remain separate where both bases are available."
  },
  {
    "ticker": "SCMN.SW",
    "company_name": "Swisscom AG",
    "sector": "Telecom / Infrastructure",
    "industry": "Telecommunications",
    "fiscal_year": "2023",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": "448.37",
    "market_cap": "23226.4",
    "cash": "148.0",
    "total_debt": "7580.0",
    "net_debt": "7432.0",
    "enterprise_value": "30658.4",
    "revenue": "11072.0",
    "ebitda": "4622.0",
    "ebit": "2205.0",
    "net_income": "1711.0",
    "total_equity": "11622.0",
    "free_cash_flow_reported": "1480.0",
    "free_cash_flow_calculated": "1737.0",
    "eps": null,
    "dividend_per_share": "22.0",
    "pe_ratio": null,
    "pb_ratio": "2.0",
    "ev_to_ebitda": "6.6",
    "ev_to_ebit": "13.9",
    "price_to_reported_fcf": "15.7",
    "price_to_calculated_fcf": "13.3716",
    "market_cap_to_revenue": null,
    "ev_to_revenue": "2.77",
    "dividend_yield_pct": "4.91",
    "market_data_source": "public_beta_market_reference",
    "valuation_status": "public_beta_same_currency",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation fields use CHF market data where available. Blank valuation ratios indicate missing market inputs or accounting inputs. Reported and calculated FCF valuation ratios remain separate where both bases are available."
  },
  {
    "ticker": "SCMN.SW",
    "company_name": "Swisscom AG",
    "sector": "Telecom / Infrastructure",
    "industry": "Telecommunications",
    "fiscal_year": "2024",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": "465.62",
    "market_cap": "24120.0",
    "cash": "1523.0",
    "total_debt": "17535.0",
    "net_debt": "16012.0",
    "enterprise_value": "40132.0",
    "revenue": "11036.0",
    "ebitda": "4355.0",
    "ebit": "1951.0",
    "net_income": "1541.0",
    "total_equity": "12155.0",
    "free_cash_flow_reported": "1437.0",
    "free_cash_flow_calculated": "1665.0",
    "eps": "29.77",
    "dividend_per_share": "22.0",
    "pe_ratio": "15.6",
    "pb_ratio": "1.98",
    "ev_to_ebitda": "9.2",
    "ev_to_ebit": "20.6",
    "price_to_reported_fcf": "16.8",
    "price_to_calculated_fcf": "14.4865",
    "market_cap_to_revenue": null,
    "ev_to_revenue": "3.64",
    "dividend_yield_pct": "4.72",
    "market_data_source": "public_beta_market_reference",
    "valuation_status": "public_beta_same_currency",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation fields use CHF market data where available. Blank valuation ratios indicate missing market inputs or accounting inputs. Reported and calculated FCF valuation ratios remain separate where both bases are available."
  },
  {
    "ticker": "SCMN.SW",
    "company_name": "Swisscom AG",
    "sector": "Telecom / Infrastructure",
    "industry": "Telecommunications",
    "fiscal_year": "2025",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": "553.97",
    "market_cap": "28696.7",
    "cash": "258.0",
    "total_debt": "16718.0",
    "net_debt": "16460.0",
    "enterprise_value": "45156.7",
    "revenue": "15048.0",
    "ebitda": "6617.0",
    "ebit": "1925.0",
    "net_income": "1270.0",
    "total_equity": "12238.0",
    "free_cash_flow_reported": "1433.0",
    "free_cash_flow_calculated": "3004.0",
    "eps": null,
    "dividend_per_share": "26.0",
    "pe_ratio": null,
    "pb_ratio": "2.34",
    "ev_to_ebitda": "6.8",
    "ev_to_ebit": "23.5",
    "price_to_reported_fcf": "20.0",
    "price_to_calculated_fcf": "9.5528",
    "market_cap_to_revenue": null,
    "ev_to_revenue": "3.00",
    "dividend_yield_pct": "4.69",
    "market_data_source": "public_beta_market_reference",
    "valuation_status": "public_beta_same_currency",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation fields use CHF market data where available. Blank valuation ratios indicate missing market inputs or accounting inputs. Reported and calculated FCF valuation ratios remain separate where both bases are available."
  },
  {
    "ticker": "SIKA.SW",
    "company_name": "Sika AG",
    "sector": "Chemicals / Construction Materials",
    "industry": "Specialty Chemicals",
    "fiscal_year": "2015",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": "51.1",
    "market_cap": "8198.4",
    "cash": "1074.4",
    "total_debt": "948.3",
    "net_debt": "-126.1",
    "enterprise_value": "8072.3",
    "revenue": "5489.2",
    "ebitda": "837.3",
    "ebit": "673.3",
    "net_income": "465.1",
    "total_equity": "2552.1",
    "free_cash_flow_reported": "379.5",
    "free_cash_flow_calculated": "450.2",
    "eps": "30.23",
    "dividend_per_share": "13.0",
    "pe_ratio": null,
    "pb_ratio": "3.21",
    "ev_to_ebitda": "9.6",
    "ev_to_ebit": "12.0",
    "price_to_reported_fcf": "21.6",
    "price_to_calculated_fcf": "18.2",
    "market_cap_to_revenue": null,
    "ev_to_revenue": "1.47",
    "dividend_yield_pct": null,
    "market_data_source": "public_beta_market_reference",
    "valuation_status": "public_beta_same_currency",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation fields use CHF market data where available. Blank valuation ratios indicate missing market inputs or accounting inputs. Reported and calculated FCF valuation ratios remain separate where both bases are available."
  },
  {
    "ticker": "SIKA.SW",
    "company_name": "Sika AG",
    "sector": "Chemicals / Construction Materials",
    "industry": "Specialty Chemicals",
    "fiscal_year": "2016",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": "70.47",
    "market_cap": "11306.2",
    "cash": "1155.0",
    "total_debt": "698.7",
    "net_debt": "-456.3",
    "enterprise_value": "10849.9",
    "revenue": "5747.7",
    "ebitda": "965.7",
    "ebit": "795.3",
    "net_income": "566.6",
    "total_equity": "2947.7",
    "free_cash_flow_reported": "563.0",
    "free_cash_flow_calculated": "586.2",
    "eps": "36.97",
    "dividend_per_share": "17.0",
    "pe_ratio": null,
    "pb_ratio": "3.84",
    "ev_to_ebitda": "11.2",
    "ev_to_ebit": "13.6",
    "price_to_reported_fcf": "20.1",
    "price_to_calculated_fcf": "19.3",
    "market_cap_to_revenue": null,
    "ev_to_revenue": "1.89",
    "dividend_yield_pct": null,
    "market_data_source": "public_beta_market_reference",
    "valuation_status": "public_beta_same_currency",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation fields use CHF market data where available. Blank valuation ratios indicate missing market inputs or accounting inputs. Reported and calculated FCF valuation ratios remain separate where both bases are available."
  },
  {
    "ticker": "SIKA.SW",
    "company_name": "Sika AG",
    "sector": "Chemicals / Construction Materials",
    "industry": "Specialty Chemicals",
    "fiscal_year": "2017",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": "113.2",
    "market_cap": "18161.7",
    "cash": "1037.9",
    "total_debt": "752.0",
    "net_debt": "-285.9",
    "enterprise_value": "17875.8",
    "revenue": "6248.3",
    "ebitda": "1068.5",
    "ebit": "896.3",
    "net_income": "649.0",
    "total_equity": "3411.1",
    "free_cash_flow_reported": "173.7",
    "free_cash_flow_calculated": "493.4",
    "eps": "42.25",
    "dividend_per_share": "18.5",
    "pe_ratio": null,
    "pb_ratio": "5.32",
    "ev_to_ebitda": "16.7",
    "ev_to_ebit": "19.9",
    "price_to_reported_fcf": "104.6",
    "price_to_calculated_fcf": "36.8",
    "market_cap_to_revenue": null,
    "ev_to_revenue": "2.86",
    "dividend_yield_pct": null,
    "market_data_source": "public_beta_market_reference",
    "valuation_status": "public_beta_same_currency",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation fields use CHF market data where available. Blank valuation ratios indicate missing market inputs or accounting inputs. Reported and calculated FCF valuation ratios remain separate where both bases are available."
  },
  {
    "ticker": "SIKA.SW",
    "company_name": "Sika AG",
    "sector": "Chemicals / Construction Materials",
    "industry": "Specialty Chemicals",
    "fiscal_year": "2018",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": "110.97",
    "market_cap": "17803.9",
    "cash": "914.0",
    "total_debt": "3032.5",
    "net_debt": "2118.5",
    "enterprise_value": "19922.4",
    "revenue": "7085.4",
    "ebitda": "1149.9",
    "ebit": "945.9",
    "net_income": "687.1",
    "total_equity": "1675.4",
    "free_cash_flow_reported": "38.8",
    "free_cash_flow_calculated": "510.6",
    "eps": "4.69",
    "dividend_per_share": "2.05",
    "pe_ratio": "23.7",
    "pb_ratio": "10.63",
    "ev_to_ebitda": "17.3",
    "ev_to_ebit": "21.1",
    "price_to_reported_fcf": "458.9",
    "price_to_calculated_fcf": "34.9",
    "market_cap_to_revenue": null,
    "ev_to_revenue": "2.81",
    "dividend_yield_pct": "1.85",
    "market_data_source": "public_beta_market_reference",
    "valuation_status": "public_beta_same_currency",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation fields use CHF market data where available. Blank valuation ratios indicate missing market inputs or accounting inputs. Reported and calculated FCF valuation ratios remain separate where both bases are available."
  },
  {
    "ticker": "SIKA.SW",
    "company_name": "Sika AG",
    "sector": "Chemicals / Construction Materials",
    "industry": "Specialty Chemicals",
    "fiscal_year": "2019",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": "164.28",
    "market_cap": "26357.0",
    "cash": "995.1",
    "total_debt": "4412.9",
    "net_debt": "3417.8",
    "enterprise_value": "29774.8",
    "revenue": "8109.2",
    "ebitda": "1387.6",
    "ebit": "1055.1",
    "net_income": "758.5",
    "total_equity": "3161.2",
    "free_cash_flow_reported": "-717.0",
    "free_cash_flow_calculated": "1034.2",
    "eps": "5.3",
    "dividend_per_share": "2.3",
    "pe_ratio": "31.0",
    "pb_ratio": "8.34",
    "ev_to_ebitda": "21.5",
    "ev_to_ebit": "28.2",
    "price_to_reported_fcf": "-36.8",
    "price_to_calculated_fcf": "25.5",
    "market_cap_to_revenue": null,
    "ev_to_revenue": "3.67",
    "dividend_yield_pct": "1.4",
    "market_data_source": "public_beta_market_reference",
    "valuation_status": "public_beta_same_currency",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation fields use CHF market data where available. Blank valuation ratios indicate missing market inputs or accounting inputs. Reported and calculated FCF valuation ratios remain separate where both bases are available."
  },
  {
    "ticker": "SIKA.SW",
    "company_name": "Sika AG",
    "sector": "Chemicals / Construction Materials",
    "industry": "Specialty Chemicals",
    "fiscal_year": "2020",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": "221.56",
    "market_cap": "35546.9",
    "cash": "1318.7",
    "total_debt": "4186.6",
    "net_debt": "2867.9",
    "enterprise_value": "38414.8",
    "revenue": "7877.5",
    "ebitda": "1497.6",
    "ebit": "1130.5",
    "net_income": "825.1",
    "total_equity": "3288.0",
    "free_cash_flow_reported": "1120.3",
    "free_cash_flow_calculated": "1253.3",
    "eps": "5.82",
    "dividend_per_share": "2.5",
    "pe_ratio": "38.1",
    "pb_ratio": "10.81",
    "ev_to_ebitda": "25.7",
    "ev_to_ebit": "34.0",
    "price_to_reported_fcf": "31.7",
    "price_to_calculated_fcf": "28.4",
    "market_cap_to_revenue": null,
    "ev_to_revenue": "4.88",
    "dividend_yield_pct": "1.13",
    "market_data_source": "public_beta_market_reference",
    "valuation_status": "public_beta_same_currency",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation fields use CHF market data where available. Blank valuation ratios indicate missing market inputs or accounting inputs. Reported and calculated FCF valuation ratios remain separate where both bases are available."
  },
  {
    "ticker": "SIKA.SW",
    "company_name": "Sika AG",
    "sector": "Chemicals / Construction Materials",
    "industry": "Specialty Chemicals",
    "fiscal_year": "2021",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": "351.54",
    "market_cap": "56400.8",
    "cash": "1175.0",
    "total_debt": "3728.8",
    "net_debt": "2553.8",
    "enterprise_value": "58954.6",
    "revenue": "9252.3",
    "ebitda": "1758.0",
    "ebit": "1391.4",
    "net_income": "1048.5",
    "total_equity": "4395.9",
    "free_cash_flow_reported": "594.9",
    "free_cash_flow_calculated": "906.8",
    "eps": "7.39",
    "dividend_per_share": "2.9",
    "pe_ratio": "47.6",
    "pb_ratio": "12.83",
    "ev_to_ebitda": "33.5",
    "ev_to_ebit": "42.4",
    "price_to_reported_fcf": "94.8",
    "price_to_calculated_fcf": "62.2",
    "market_cap_to_revenue": null,
    "ev_to_revenue": "6.37",
    "dividend_yield_pct": "0.82",
    "market_data_source": "public_beta_market_reference",
    "valuation_status": "public_beta_same_currency",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation fields use CHF market data where available. Blank valuation ratios indicate missing market inputs or accounting inputs. Reported and calculated FCF valuation ratios remain separate where both bases are available."
  },
  {
    "ticker": "SIKA.SW",
    "company_name": "Sika AG",
    "sector": "Chemicals / Construction Materials",
    "industry": "Specialty Chemicals",
    "fiscal_year": "2022",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": "206.88",
    "market_cap": "33191.7",
    "cash": "1873.3",
    "total_debt": "3937.2",
    "net_debt": "2063.9",
    "enterprise_value": "35255.6",
    "revenue": "10491.8",
    "ebitda": "1964.2",
    "ebit": "1579.7",
    "net_income": "1162.5",
    "total_equity": "4967.1",
    "free_cash_flow_reported": "930.8",
    "free_cash_flow_calculated": "861.8",
    "eps": "7.57",
    "dividend_per_share": "3.2",
    "pe_ratio": "27.3",
    "pb_ratio": "6.68",
    "ev_to_ebitda": "17.9",
    "ev_to_ebit": "22.3",
    "price_to_reported_fcf": "35.7",
    "price_to_calculated_fcf": "38.5",
    "market_cap_to_revenue": null,
    "ev_to_revenue": "3.36",
    "dividend_yield_pct": "1.55",
    "market_data_source": "public_beta_market_reference",
    "valuation_status": "public_beta_same_currency",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation fields use CHF market data where available. Blank valuation ratios indicate missing market inputs or accounting inputs. Reported and calculated FCF valuation ratios remain separate where both bases are available."
  },
  {
    "ticker": "SIKA.SW",
    "company_name": "Sika AG",
    "sector": "Chemicals / Construction Materials",
    "industry": "Specialty Chemicals",
    "fiscal_year": "2023",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": "258.65",
    "market_cap": "41497.6",
    "cash": "643.9",
    "total_debt": "5949.9",
    "net_debt": "5306",
    "enterprise_value": "46803.6",
    "revenue": "11238.6",
    "ebitda": "2044.7",
    "ebit": "1549.1",
    "net_income": "1062.6",
    "total_equity": "5933.2",
    "free_cash_flow_reported": "-1801.3",
    "free_cash_flow_calculated": "1457.4",
    "eps": "6.82",
    "dividend_per_share": "3.3",
    "pe_ratio": "37.9",
    "pb_ratio": "6.99",
    "ev_to_ebitda": "22.9",
    "ev_to_ebit": "30.2",
    "price_to_reported_fcf": "-23.0",
    "price_to_calculated_fcf": "28.5",
    "market_cap_to_revenue": null,
    "ev_to_revenue": "4.16",
    "dividend_yield_pct": "1.28",
    "market_data_source": "public_beta_market_reference",
    "valuation_status": "public_beta_same_currency",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation fields use CHF market data where available. Blank valuation ratios indicate missing market inputs or accounting inputs. Reported and calculated FCF valuation ratios remain separate where both bases are available."
  },
  {
    "ticker": "SIKA.SW",
    "company_name": "Sika AG",
    "sector": "Chemicals / Construction Materials",
    "industry": "Specialty Chemicals",
    "fiscal_year": "2024",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": "206.49",
    "market_cap": "33129.1",
    "cash": "707.5",
    "total_debt": "5762.2",
    "net_debt": "5054.7",
    "enterprise_value": "38183.8",
    "revenue": "11763.1",
    "ebitda": "2269.5",
    "ebit": "1713.9",
    "net_income": "1247.6",
    "total_equity": "7046.8",
    "free_cash_flow_reported": "1137.7",
    "free_cash_flow_calculated": "1411.7",
    "eps": "7.76",
    "dividend_per_share": "3.6",
    "pe_ratio": "26.6",
    "pb_ratio": "4.7",
    "ev_to_ebitda": "16.8",
    "ev_to_ebit": "22.3",
    "price_to_reported_fcf": "29.1",
    "price_to_calculated_fcf": "23.5",
    "market_cap_to_revenue": null,
    "ev_to_revenue": "3.25",
    "dividend_yield_pct": "1.74",
    "market_data_source": "public_beta_market_reference",
    "valuation_status": "public_beta_same_currency",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation fields use CHF market data where available. Blank valuation ratios indicate missing market inputs or accounting inputs. Reported and calculated FCF valuation ratios remain separate where both bases are available."
  },
  {
    "ticker": "SIKA.SW",
    "company_name": "Sika AG",
    "sector": "Chemicals / Construction Materials",
    "industry": "Specialty Chemicals",
    "fiscal_year": "2025",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": "158.09",
    "market_cap": "25363.8",
    "cash": "801.8",
    "total_debt": "5549.2",
    "net_debt": "4747.4",
    "enterprise_value": "30111.2",
    "revenue": "11201.3",
    "ebitda": "2064.7",
    "ebit": "1493.2",
    "net_income": "1045.3",
    "total_equity": "6666.7",
    "free_cash_flow_reported": "1156.0",
    "free_cash_flow_calculated": "1359.8",
    "eps": "6.51",
    "dividend_per_share": "3.7",
    "pe_ratio": "24.3",
    "pb_ratio": "3.8",
    "ev_to_ebitda": "14.6",
    "ev_to_ebit": "20.2",
    "price_to_reported_fcf": "21.9",
    "price_to_calculated_fcf": "18.7",
    "market_cap_to_revenue": null,
    "ev_to_revenue": "2.69",
    "dividend_yield_pct": "2.34",
    "market_data_source": "public_beta_market_reference",
    "valuation_status": "public_beta_same_currency",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation fields use CHF market data where available. Blank valuation ratios indicate missing market inputs or accounting inputs. Reported and calculated FCF valuation ratios remain separate where both bases are available."
  },
  {
    "ticker": "BANB.SW",
    "company_name": "Bachem Holding AG",
    "sector": "Health Care",
    "industry": "Peptides / Pharmaceutical Ingredients / CDMO",
    "fiscal_year": "2015",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": "13535915.0",
    "year_end_share_price": "51.9",
    "market_cap": "706.0",
    "cash": "23.249",
    "total_debt": "17.423",
    "net_debt": "-5.826",
    "enterprise_value": "700.174",
    "revenue": "208.604",
    "ebitda": "56.8",
    "ebit": "38.495",
    "net_income": "31.838",
    "total_equity": "353.363",
    "free_cash_flow_reported": null,
    "free_cash_flow_calculated": "36.054",
    "eps": "2.35",
    "dividend_per_share": "2.25",
    "pe_ratio": "22.085106",
    "pb_ratio": "1.997945",
    "ev_to_ebitda": "12.327007",
    "ev_to_ebit": "18.1887",
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": "19.581739",
    "market_cap_to_revenue": "3.384403",
    "ev_to_revenue": "3.356474",
    "dividend_yield_pct": "4.33526",
    "market_data_source": "issuer_annual_report",
    "valuation_status": "calculated_from_published_inputs",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Market data source is annual_report_published_source_v1; no yfinance, external price data, external FX data, or estimated prices used. Reporting currency and market currency are both CHF, so FX conversion is not required. Share-level and market values remain as reported in the annual report; no manual split adjustment was applied."
  },
  {
    "ticker": "BANB.SW",
    "company_name": "Bachem Holding AG",
    "sector": "Health Care",
    "industry": "Peptides / Pharmaceutical Ingredients / CDMO",
    "fiscal_year": "2016",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": "13549532.0",
    "year_end_share_price": "90.3",
    "market_cap": "1228.0",
    "cash": "19.206",
    "total_debt": "55.436",
    "net_debt": "36.23",
    "enterprise_value": "1264.23",
    "revenue": "236.478",
    "ebitda": "64.8",
    "ebit": "45.056",
    "net_income": "41.205",
    "total_equity": "365.364",
    "free_cash_flow_reported": null,
    "free_cash_flow_calculated": "-10.852",
    "eps": "3.04",
    "dividend_per_share": "2.5",
    "pe_ratio": "29.703947",
    "pb_ratio": "3.361032",
    "ev_to_ebitda": "19.509722",
    "ev_to_ebit": "28.059082",
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": "-113.158865",
    "market_cap_to_revenue": "5.192872",
    "ev_to_revenue": "5.346079",
    "dividend_yield_pct": "2.768549",
    "market_data_source": "issuer_annual_report",
    "valuation_status": "calculated_from_published_inputs",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Market data source is annual_report_published_source_v1; no yfinance, external price data, external FX data, or estimated prices used. Reporting currency and market currency are both CHF, so FX conversion is not required. Share-level and market values remain as reported in the annual report; no manual split adjustment was applied."
  },
  {
    "ticker": "BANB.SW",
    "company_name": "Bachem Holding AG",
    "sector": "Health Care",
    "industry": "Peptides / Pharmaceutical Ingredients / CDMO",
    "fiscal_year": "2017",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": "13578634.0",
    "year_end_share_price": "154.0",
    "market_cap": "2094.0",
    "cash": "17.283",
    "total_debt": "94.934",
    "net_debt": "77.651",
    "enterprise_value": "2171.651",
    "revenue": "261.612",
    "ebitda": "71.5",
    "ebit": "50.61",
    "net_income": "41.77",
    "total_equity": "374.172",
    "free_cash_flow_reported": null,
    "free_cash_flow_calculated": "-14.684",
    "eps": "3.08",
    "dividend_per_share": "2.75",
    "pe_ratio": "50.0",
    "pb_ratio": "5.596357",
    "ev_to_ebitda": "30.372741",
    "ev_to_ebit": "42.909524",
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": "-142.604195",
    "market_cap_to_revenue": "8.00422",
    "ev_to_revenue": "8.301037",
    "dividend_yield_pct": "1.785714",
    "market_data_source": "issuer_annual_report",
    "valuation_status": "calculated_from_published_inputs",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Market data source is annual_report_published_source_v1; no yfinance, external price data, external FX data, or estimated prices used. Reporting currency and market currency are both CHF, so FX conversion is not required. Share-level and market values remain as reported in the annual report; no manual split adjustment was applied."
  },
  {
    "ticker": "BANB.SW",
    "company_name": "Bachem Holding AG",
    "sector": "Health Care",
    "industry": "Peptides / Pharmaceutical Ingredients / CDMO",
    "fiscal_year": "2018",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": "13585142.0",
    "year_end_share_price": "113.6",
    "market_cap": "1545.0",
    "cash": "22.302",
    "total_debt": "150.46",
    "net_debt": "128.158",
    "enterprise_value": "1673.158",
    "revenue": "282.5",
    "ebitda": "77.9",
    "ebit": "54.809",
    "net_income": "46.644",
    "total_equity": "384.212",
    "free_cash_flow_reported": null,
    "free_cash_flow_calculated": "-12.226",
    "eps": "3.43",
    "dividend_per_share": "2.75",
    "pe_ratio": "33.119534",
    "pb_ratio": "4.021217",
    "ev_to_ebitda": "21.47828",
    "ev_to_ebit": "30.527067",
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": "-126.370031",
    "market_cap_to_revenue": "5.469027",
    "ev_to_revenue": "5.922683",
    "dividend_yield_pct": "2.420775",
    "market_data_source": "issuer_annual_report",
    "valuation_status": "calculated_from_published_inputs",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Market data source is annual_report_published_source_v1; no yfinance, external price data, external FX data, or estimated prices used. Reporting currency and market currency are both CHF, so FX conversion is not required. Share-level and market values remain as reported in the annual report; no manual split adjustment was applied."
  },
  {
    "ticker": "BANB.SW",
    "company_name": "Bachem Holding AG",
    "sector": "Health Care",
    "industry": "Peptides / Pharmaceutical Ingredients / CDMO",
    "fiscal_year": "2019",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": "13991750.0",
    "year_end_share_price": "154.8",
    "market_cap": "2167.0",
    "cash": "21.431",
    "total_debt": "107.101",
    "net_debt": "85.67",
    "enterprise_value": "2252.67",
    "revenue": "313.715",
    "ebitda": "87.2",
    "ebit": "62.36",
    "net_income": "54.164",
    "total_equity": "447.818",
    "free_cash_flow_reported": null,
    "free_cash_flow_calculated": "33.678",
    "eps": "3.91",
    "dividend_per_share": "3.0",
    "pe_ratio": "39.590793",
    "pb_ratio": "4.839019",
    "ev_to_ebitda": "25.833372",
    "ev_to_ebit": "36.123637",
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": "64.344676",
    "market_cap_to_revenue": "6.907543",
    "ev_to_revenue": "7.180626",
    "dividend_yield_pct": "1.937984",
    "market_data_source": "issuer_annual_report",
    "valuation_status": "calculated_from_published_inputs",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Market data source is annual_report_published_source_v1; no yfinance, external price data, external FX data, or estimated prices used. Reporting currency and market currency are both CHF, so FX conversion is not required. Share-level and market values remain as reported in the annual report; no manual split adjustment was applied."
  },
  {
    "ticker": "BANB.SW",
    "company_name": "Bachem Holding AG",
    "sector": "Health Care",
    "industry": "Peptides / Pharmaceutical Ingredients / CDMO",
    "fiscal_year": "2020",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": "13996362.0",
    "year_end_share_price": "395.5",
    "market_cap": "5537.0",
    "cash": "23.496",
    "total_debt": "107.551",
    "net_debt": "84.055",
    "enterprise_value": "5621.055",
    "revenue": "401.995",
    "ebitda": "122.6",
    "ebit": "96.663",
    "net_income": "78.062",
    "total_equity": "475.714",
    "free_cash_flow_reported": null,
    "free_cash_flow_calculated": "45.943",
    "eps": "5.58",
    "dividend_per_share": "3.25",
    "pe_ratio": "70.878136",
    "pb_ratio": "11.639346",
    "ev_to_ebitda": "45.848736",
    "ev_to_ebit": "58.151051",
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": "120.518904",
    "market_cap_to_revenue": "13.773803",
    "ev_to_revenue": "13.982898",
    "dividend_yield_pct": "0.821745",
    "market_data_source": "issuer_annual_report",
    "valuation_status": "calculated_from_published_inputs",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Market data source is annual_report_published_source_v1; no yfinance, external price data, external FX data, or estimated prices used. Reporting currency and market currency are both CHF, so FX conversion is not required. Share-level and market values remain as reported in the annual report; no manual split adjustment was applied."
  },
  {
    "ticker": "BANB.SW",
    "company_name": "Bachem Holding AG",
    "sector": "Health Care",
    "industry": "Peptides / Pharmaceutical Ingredients / CDMO",
    "fiscal_year": "2021",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": "14746745.0",
    "year_end_share_price": "716.0",
    "market_cap": "10561.0",
    "cash": "89.191",
    "total_debt": "20.863",
    "net_debt": "-68.328",
    "enterprise_value": "10492.672",
    "revenue": "503.234",
    "ebitda": "157.4",
    "ebit": "128.927",
    "net_income": "114.682",
    "total_equity": "1120.998",
    "free_cash_flow_reported": null,
    "free_cash_flow_calculated": "-19.271",
    "eps": "8.09",
    "dividend_per_share": "3.5",
    "pe_ratio": "88.504326",
    "pb_ratio": "9.421069",
    "ev_to_ebitda": "66.662465",
    "ev_to_ebit": "81.384597",
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": "-548.025531",
    "market_cap_to_revenue": "20.986261",
    "ev_to_revenue": "20.850483",
    "dividend_yield_pct": "0.488827",
    "market_data_source": "issuer_annual_report",
    "valuation_status": "calculated_from_published_inputs",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Market data source is annual_report_published_source_v1; no yfinance, external price data, external FX data, or estimated prices used. Reporting currency and market currency are both CHF, so FX conversion is not required. Share-level and market values remain as reported in the annual report; no manual split adjustment was applied."
  },
  {
    "ticker": "BANB.SW",
    "company_name": "Bachem Holding AG",
    "sector": "Health Care",
    "industry": "Peptides / Pharmaceutical Ingredients / CDMO",
    "fiscal_year": "2022",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": "73721200.0",
    "year_end_share_price": "79.85",
    "market_cap": "5889.0",
    "cash": "31.451",
    "total_debt": "0.691",
    "net_debt": "-30.76",
    "enterprise_value": "5858.24",
    "revenue": "531.741",
    "ebitda": "160.5",
    "ebit": "127.224",
    "net_income": "100.684",
    "total_equity": "1169.661",
    "free_cash_flow_reported": null,
    "free_cash_flow_calculated": "-49.696",
    "eps": "1.37",
    "dividend_per_share": "0.75",
    "pe_ratio": "58.284672",
    "pb_ratio": "5.034792",
    "ev_to_ebitda": "36.499938",
    "ev_to_ebit": "46.046658",
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": "-118.500483",
    "market_cap_to_revenue": "11.074941",
    "ev_to_revenue": "11.017093",
    "dividend_yield_pct": "0.939261",
    "market_data_source": "issuer_annual_report",
    "valuation_status": "calculated_from_published_inputs",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Market data source is annual_report_published_source_v1; no yfinance, external price data, external FX data, or estimated prices used. Reporting currency and market currency are both CHF, so FX conversion is not required. Share-level and market values remain as reported in the annual report; no manual split adjustment was applied."
  },
  {
    "ticker": "BANB.SW",
    "company_name": "Bachem Holding AG",
    "sector": "Health Care",
    "industry": "Peptides / Pharmaceutical Ingredients / CDMO",
    "fiscal_year": "2023",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": "74973645.0",
    "year_end_share_price": "65.0",
    "market_cap": "4875.0",
    "cash": "157.725",
    "total_debt": "0.401",
    "net_debt": "-157.324",
    "enterprise_value": "4717.676",
    "revenue": "577.316",
    "ebitda": "166.7",
    "ebit": "129.38",
    "net_income": "111.859",
    "total_equity": "1320.523",
    "free_cash_flow_reported": null,
    "free_cash_flow_calculated": "-18.538",
    "eps": "1.5",
    "dividend_per_share": "0.8",
    "pe_ratio": "43.333333",
    "pb_ratio": "3.691719",
    "ev_to_ebitda": "28.300396",
    "ev_to_ebit": "36.463719",
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": "-262.973352",
    "market_cap_to_revenue": "8.444249",
    "ev_to_revenue": "8.17174",
    "dividend_yield_pct": "1.230769",
    "market_data_source": "issuer_annual_report",
    "valuation_status": "calculated_from_published_inputs",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Market data source is annual_report_published_source_v1; no yfinance, external price data, external FX data, or estimated prices used. Reporting currency and market currency are both CHF, so FX conversion is not required. Share-level and market values remain as reported in the annual report; no manual split adjustment was applied."
  },
  {
    "ticker": "BANB.SW",
    "company_name": "Bachem Holding AG",
    "sector": "Health Care",
    "industry": "Peptides / Pharmaceutical Ingredients / CDMO",
    "fiscal_year": "2024",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": "74971893.0",
    "year_end_share_price": "57.9",
    "market_cap": "4343.0",
    "cash": "95.197",
    "total_debt": "0.29",
    "net_debt": "-94.907",
    "enterprise_value": "4248.093",
    "revenue": "605.259",
    "ebitda": "176.3",
    "ebit": "133.048",
    "net_income": "120.248",
    "total_equity": "1391.089",
    "free_cash_flow_reported": null,
    "free_cash_flow_calculated": "-138.296",
    "eps": "1.6",
    "dividend_per_share": "0.85",
    "pe_ratio": "36.1875",
    "pb_ratio": "3.122014",
    "ev_to_ebitda": "24.09582",
    "ev_to_ebit": "31.929026",
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": "-31.403656",
    "market_cap_to_revenue": "7.175441",
    "ev_to_revenue": "7.018637",
    "dividend_yield_pct": "1.468048",
    "market_data_source": "issuer_annual_report",
    "valuation_status": "calculated_from_published_inputs",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Market data source is annual_report_published_source_v1; no yfinance, external price data, external FX data, or estimated prices used. Reporting currency and market currency are both CHF, so FX conversion is not required. Share-level and market values remain as reported in the annual report; no manual split adjustment was applied."
  },
  {
    "ticker": "BANB.SW",
    "company_name": "Bachem Holding AG",
    "sector": "Health Care",
    "industry": "Peptides / Pharmaceutical Ingredients / CDMO",
    "fiscal_year": "2025",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": "74935540.0",
    "year_end_share_price": "59.9",
    "market_cap": "4493.0",
    "cash": "30.988",
    "total_debt": "57.392",
    "net_debt": "26.404",
    "enterprise_value": "4519.404",
    "revenue": "695.07",
    "ebitda": "214.7",
    "ebit": "167.303",
    "net_income": "148.793",
    "total_equity": "1458.317",
    "free_cash_flow_reported": null,
    "free_cash_flow_calculated": "-57.823",
    "eps": "1.98",
    "dividend_per_share": "0.9",
    "pe_ratio": "30.252525",
    "pb_ratio": "3.080949",
    "ev_to_ebitda": "21.049856",
    "ev_to_ebit": "27.013287",
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": "-77.702644",
    "market_cap_to_revenue": "6.464097",
    "ev_to_revenue": "6.502085",
    "dividend_yield_pct": "1.502504",
    "market_data_source": "issuer_annual_report",
    "valuation_status": "calculated_from_published_inputs",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Market data source is annual_report_published_source_v1; no yfinance, external price data, external FX data, or estimated prices used. Reporting currency and market currency are both CHF, so FX conversion is not required. Share-level and market values remain as reported in the annual report; no manual split adjustment was applied."
  },
  {
    "ticker": "SFZN.SW",
    "company_name": "Siegfried Holding AG",
    "sector": "Health Care",
    "industry": "Pharmaceutical manufacturing",
    "fiscal_year": "2015",
    "reporting_currency": null,
    "market_currency": null,
    "shares_outstanding": null,
    "year_end_share_price": null,
    "market_cap": null,
    "cash": null,
    "total_debt": null,
    "net_debt": null,
    "enterprise_value": null,
    "revenue": null,
    "ebitda": null,
    "ebit": null,
    "net_income": null,
    "total_equity": null,
    "free_cash_flow_reported": null,
    "free_cash_flow_calculated": null,
    "eps": null,
    "dividend_per_share": null,
    "pe_ratio": null,
    "pb_ratio": null,
    "ev_to_ebitda": null,
    "ev_to_ebit": null,
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": null,
    "dividend_yield_pct": null,
    "market_data_source": null,
    "valuation_status": "missing_source_unavailable",
    "fx_status": null,
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "valuation multiples intentionally blank."
  },
  {
    "ticker": "SFZN.SW",
    "company_name": "Siegfried Holding AG",
    "sector": "Health Care",
    "industry": "Pharmaceutical manufacturing",
    "fiscal_year": "2016",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": null,
    "market_cap": null,
    "cash": "31.636",
    "total_debt": "101.107",
    "net_debt": "69.471",
    "enterprise_value": null,
    "revenue": "717.729",
    "ebitda": "96.7",
    "ebit": "46.714",
    "net_income": "27.906",
    "total_equity": "660.736",
    "free_cash_flow_reported": "-11.2",
    "free_cash_flow_calculated": "-11.312",
    "eps": "7.18",
    "dividend_per_share": null,
    "pe_ratio": null,
    "pb_ratio": null,
    "ev_to_ebitda": null,
    "ev_to_ebit": null,
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": null,
    "dividend_yield_pct": null,
    "market_data_source": null,
    "valuation_status": "missing_source_unavailable",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "valuation multiples intentionally blank."
  },
  {
    "ticker": "SFZN.SW",
    "company_name": "Siegfried Holding AG",
    "sector": "Health Care",
    "industry": "Pharmaceutical manufacturing",
    "fiscal_year": "2017",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": null,
    "market_cap": null,
    "cash": "34.137",
    "total_debt": "100.0",
    "net_debt": "65.863",
    "enterprise_value": null,
    "revenue": "750.468",
    "ebitda": "113.9",
    "ebit": "64.576",
    "net_income": "39.732",
    "total_equity": "673.384",
    "free_cash_flow_reported": "32.1",
    "free_cash_flow_calculated": "31.582",
    "eps": "10.01",
    "dividend_per_share": null,
    "pe_ratio": null,
    "pb_ratio": null,
    "ev_to_ebitda": null,
    "ev_to_ebit": null,
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": null,
    "dividend_yield_pct": null,
    "market_data_source": null,
    "valuation_status": "missing_source_unavailable",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "valuation multiples intentionally blank."
  },
  {
    "ticker": "SFZN.SW",
    "company_name": "Siegfried Holding AG",
    "sector": "Health Care",
    "industry": "Pharmaceutical manufacturing",
    "fiscal_year": "2018",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": null,
    "market_cap": null,
    "cash": "39.88",
    "total_debt": "110.0",
    "net_debt": "70.12",
    "enterprise_value": null,
    "revenue": "794.297",
    "ebitda": "125.9",
    "ebit": "76.28",
    "net_income": "56.31",
    "total_equity": "678.777",
    "free_cash_flow_reported": "46.0",
    "free_cash_flow_calculated": "45.948",
    "eps": "13.52",
    "dividend_per_share": null,
    "pe_ratio": null,
    "pb_ratio": null,
    "ev_to_ebitda": null,
    "ev_to_ebit": null,
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": null,
    "dividend_yield_pct": null,
    "market_data_source": null,
    "valuation_status": "missing_source_unavailable",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "valuation multiples intentionally blank."
  },
  {
    "ticker": "SFZN.SW",
    "company_name": "Siegfried Holding AG",
    "sector": "Health Care",
    "industry": "Pharmaceutical manufacturing",
    "fiscal_year": "2019",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": null,
    "market_cap": null,
    "cash": "25.443",
    "total_debt": "135.0",
    "net_debt": "109.557",
    "enterprise_value": null,
    "revenue": "833.5",
    "ebitda": null,
    "ebit": null,
    "net_income": "53.147",
    "total_equity": "691.7",
    "free_cash_flow_reported": "3.8",
    "free_cash_flow_calculated": "3.742",
    "eps": null,
    "dividend_per_share": null,
    "pe_ratio": null,
    "pb_ratio": null,
    "ev_to_ebitda": null,
    "ev_to_ebit": null,
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": null,
    "dividend_yield_pct": null,
    "market_data_source": null,
    "valuation_status": "missing_source_unavailable",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "valuation multiples intentionally blank."
  },
  {
    "ticker": "SFZN.SW",
    "company_name": "Siegfried Holding AG",
    "sector": "Health Care",
    "industry": "Pharmaceutical manufacturing",
    "fiscal_year": "2020",
    "reporting_currency": null,
    "market_currency": null,
    "shares_outstanding": null,
    "year_end_share_price": null,
    "market_cap": null,
    "cash": null,
    "total_debt": null,
    "net_debt": null,
    "enterprise_value": null,
    "revenue": null,
    "ebitda": null,
    "ebit": null,
    "net_income": null,
    "total_equity": null,
    "free_cash_flow_reported": null,
    "free_cash_flow_calculated": null,
    "eps": null,
    "dividend_per_share": null,
    "pe_ratio": null,
    "pb_ratio": null,
    "ev_to_ebitda": null,
    "ev_to_ebit": null,
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": null,
    "dividend_yield_pct": null,
    "market_data_source": null,
    "valuation_status": "missing_source_unavailable",
    "fx_status": null,
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "valuation multiples intentionally blank."
  },
  {
    "ticker": "SFZN.SW",
    "company_name": "Siegfried Holding AG",
    "sector": "Health Care",
    "industry": "Pharmaceutical manufacturing",
    "fiscal_year": "2021",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": null,
    "market_cap": null,
    "cash": "72.621",
    "total_debt": "480.0",
    "net_debt": "407.379",
    "enterprise_value": null,
    "revenue": "1102.423",
    "ebitda": "214.8",
    "ebit": "131.953",
    "net_income": "95.6",
    "total_equity": "688.217",
    "free_cash_flow_reported": "6.5",
    "free_cash_flow_calculated": "6.352",
    "eps": "22.73",
    "dividend_per_share": "3.2",
    "pe_ratio": null,
    "pb_ratio": null,
    "ev_to_ebitda": null,
    "ev_to_ebit": null,
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": null,
    "dividend_yield_pct": null,
    "market_data_source": null,
    "valuation_status": "missing_source_unavailable",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "valuation multiples intentionally blank."
  },
  {
    "ticker": "SFZN.SW",
    "company_name": "Siegfried Holding AG",
    "sector": "Health Care",
    "industry": "Pharmaceutical manufacturing",
    "fiscal_year": "2022",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": null,
    "market_cap": null,
    "cash": "91.483",
    "total_debt": "510.0",
    "net_debt": "418.517",
    "enterprise_value": null,
    "revenue": "1229.518",
    "ebitda": "312.5",
    "ebit": "230.777",
    "net_income": "156.49",
    "total_equity": "790.928",
    "free_cash_flow_reported": "27.2",
    "free_cash_flow_calculated": "27.132",
    "eps": "37.07",
    "dividend_per_share": "3.4",
    "pe_ratio": null,
    "pb_ratio": null,
    "ev_to_ebitda": null,
    "ev_to_ebit": null,
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": null,
    "dividend_yield_pct": null,
    "market_data_source": null,
    "valuation_status": "missing_source_unavailable",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "valuation multiples intentionally blank."
  },
  {
    "ticker": "SFZN.SW",
    "company_name": "Siegfried Holding AG",
    "sector": "Health Care",
    "industry": "Pharmaceutical manufacturing",
    "fiscal_year": "2023",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": null,
    "market_cap": null,
    "cash": "56.363",
    "total_debt": "445.0",
    "net_debt": "388.637",
    "enterprise_value": null,
    "revenue": "1271.494",
    "ebitda": "253.4",
    "ebit": "172.068",
    "net_income": "112.774",
    "total_equity": "838.133",
    "free_cash_flow_reported": "71.8",
    "free_cash_flow_calculated": "71.514",
    "eps": "26.61",
    "dividend_per_share": "3.6",
    "pe_ratio": null,
    "pb_ratio": null,
    "ev_to_ebitda": null,
    "ev_to_ebit": null,
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": null,
    "dividend_yield_pct": null,
    "market_data_source": null,
    "valuation_status": "missing_source_unavailable",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "valuation multiples intentionally blank."
  },
  {
    "ticker": "SFZN.SW",
    "company_name": "Siegfried Holding AG",
    "sector": "Health Care",
    "industry": "Pharmaceutical manufacturing",
    "fiscal_year": "2024",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": null,
    "market_cap": null,
    "cash": "38.756",
    "total_debt": "490.1",
    "net_debt": "451.344",
    "enterprise_value": null,
    "revenue": "1294.573",
    "ebitda": "284.0",
    "ebit": "199.26",
    "net_income": "160.064",
    "total_equity": "979.907",
    "free_cash_flow_reported": "-11.6",
    "free_cash_flow_calculated": "-12.07",
    "eps": "37.14",
    "dividend_per_share": "3.8",
    "pe_ratio": null,
    "pb_ratio": null,
    "ev_to_ebitda": null,
    "ev_to_ebit": null,
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": null,
    "dividend_yield_pct": null,
    "market_data_source": null,
    "valuation_status": "missing_source_unavailable",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "valuation multiples intentionally blank."
  },
  {
    "ticker": "SFZN.SW",
    "company_name": "Siegfried Holding AG",
    "sector": "Health Care",
    "industry": "Pharmaceutical manufacturing",
    "fiscal_year": "2025",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": null,
    "market_cap": null,
    "cash": "103.082",
    "total_debt": "575.2",
    "net_debt": "472.118",
    "enterprise_value": null,
    "revenue": "1327.834",
    "ebitda": "318.5",
    "ebit": "223.764",
    "net_income": "168.659",
    "total_equity": "1127.555",
    "free_cash_flow_reported": "-3.1",
    "free_cash_flow_calculated": "-3.31",
    "eps": "3.85",
    "dividend_per_share": "0.4",
    "pe_ratio": null,
    "pb_ratio": null,
    "ev_to_ebitda": null,
    "ev_to_ebit": null,
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": null,
    "dividend_yield_pct": null,
    "market_data_source": null,
    "valuation_status": "missing_source_unavailable",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "valuation multiples intentionally blank."
  },
  {
    "ticker": "BARN.SW",
    "company_name": "Barry Callebaut AG",
    "sector": "Consumer Staples",
    "industry": "Food Products / Chocolate & Cocoa",
    "fiscal_year": "2015",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": null,
    "market_cap": null,
    "cash": "125.151",
    "total_debt": "1855.332",
    "net_debt": "1730.181",
    "enterprise_value": null,
    "revenue": "6241.865",
    "ebitda": null,
    "ebit": "414.821",
    "net_income": "239.871",
    "total_equity": "1787.114",
    "free_cash_flow_reported": null,
    "free_cash_flow_calculated": "-22.503",
    "eps": "43.25",
    "dividend_per_share": "14.5",
    "pe_ratio": null,
    "pb_ratio": null,
    "ev_to_ebitda": null,
    "ev_to_ebit": null,
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": null,
    "dividend_yield_pct": null,
    "market_data_source": null,
    "valuation_status": "missing_source_unavailable",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "No documented market data in the public beta; valuation multiples intentionally blank."
  },
  {
    "ticker": "BARN.SW",
    "company_name": "Barry Callebaut AG",
    "sector": "Consumer Staples",
    "industry": "Food Products / Chocolate & Cocoa",
    "fiscal_year": "2016",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": null,
    "market_cap": null,
    "cash": "456.8",
    "total_debt": "1909.681",
    "net_debt": "1452.881",
    "enterprise_value": null,
    "revenue": "6676.766",
    "ebitda": null,
    "ebit": "401.694",
    "net_income": "218.961",
    "total_equity": "1971.211",
    "free_cash_flow_reported": "404.0",
    "free_cash_flow_calculated": "420.466",
    "eps": "39.57",
    "dividend_per_share": "15.5",
    "pe_ratio": null,
    "pb_ratio": null,
    "ev_to_ebitda": null,
    "ev_to_ebit": null,
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": null,
    "dividend_yield_pct": null,
    "market_data_source": null,
    "valuation_status": "missing_source_unavailable",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "No documented market data in the public beta; valuation multiples intentionally blank."
  },
  {
    "ticker": "BARN.SW",
    "company_name": "Barry Callebaut AG",
    "sector": "Consumer Staples",
    "industry": "Food Products / Chocolate & Cocoa",
    "fiscal_year": "2017",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": null,
    "market_cap": null,
    "cash": "399.292",
    "total_debt": "1510.279",
    "net_debt": "1110.987",
    "enterprise_value": null,
    "revenue": "6805.156",
    "ebitda": null,
    "ebit": "488.164",
    "net_income": "302.923",
    "total_equity": "2193.645",
    "free_cash_flow_reported": "475.6",
    "free_cash_flow_calculated": "463.556",
    "eps": "55.12",
    "dividend_per_share": "20.0",
    "pe_ratio": null,
    "pb_ratio": null,
    "ev_to_ebitda": null,
    "ev_to_ebit": null,
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": null,
    "dividend_yield_pct": null,
    "market_data_source": null,
    "valuation_status": "missing_source_unavailable",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "No documented market data in the public beta; valuation multiples intentionally blank."
  },
  {
    "ticker": "BARN.SW",
    "company_name": "Barry Callebaut AG",
    "sector": "Consumer Staples",
    "industry": "Food Products / Chocolate & Cocoa",
    "fiscal_year": "2018",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": null,
    "market_cap": null,
    "cash": "404.183",
    "total_debt": "1480.112",
    "net_debt": "1075.929",
    "enterprise_value": null,
    "revenue": "6948.411",
    "ebitda": null,
    "ebit": "554.024",
    "net_income": "357.359",
    "total_equity": "2285.511",
    "free_cash_flow_reported": "311.9",
    "free_cash_flow_calculated": "297.575",
    "eps": "64.93",
    "dividend_per_share": "24.0",
    "pe_ratio": null,
    "pb_ratio": null,
    "ev_to_ebitda": null,
    "ev_to_ebit": null,
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": null,
    "dividend_yield_pct": null,
    "market_data_source": null,
    "valuation_status": "missing_source_unavailable",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "No documented market data in the public beta; valuation multiples intentionally blank."
  },
  {
    "ticker": "BARN.SW",
    "company_name": "Barry Callebaut AG",
    "sector": "Consumer Staples",
    "industry": "Food Products / Chocolate & Cocoa",
    "fiscal_year": "2019",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": null,
    "market_cap": null,
    "cash": "557.827",
    "total_debt": "1864.094",
    "net_debt": "1306.267",
    "enterprise_value": null,
    "revenue": "7309.036",
    "ebitda": null,
    "ebit": "601.188",
    "net_income": "368.731",
    "total_equity": "2413.612",
    "free_cash_flow_reported": "289.7",
    "free_cash_flow_calculated": "276.172",
    "eps": "67.57",
    "dividend_per_share": "26.0",
    "pe_ratio": null,
    "pb_ratio": null,
    "ev_to_ebitda": null,
    "ev_to_ebit": null,
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": null,
    "dividend_yield_pct": null,
    "market_data_source": null,
    "valuation_status": "missing_source_unavailable",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "FY2019 EPS corrected to CHF 67.57 per share from the consolidated financial statements; valuation multiples remain blank because no documented market data is available."
  },
  {
    "ticker": "BARN.SW",
    "company_name": "Barry Callebaut AG",
    "sector": "Consumer Staples",
    "industry": "Food Products / Chocolate & Cocoa",
    "fiscal_year": "2020",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": null,
    "market_cap": null,
    "cash": "1385.976",
    "total_debt": "2758.174",
    "net_debt": "1372.198",
    "enterprise_value": null,
    "revenue": "6893.146",
    "ebitda": null,
    "ebit": "483.152",
    "net_income": "311.494",
    "total_equity": "2355.267",
    "free_cash_flow_reported": "317.0",
    "free_cash_flow_calculated": "312.654",
    "eps": "57.7",
    "dividend_per_share": "22.0",
    "pe_ratio": null,
    "pb_ratio": null,
    "ev_to_ebitda": null,
    "ev_to_ebit": null,
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": null,
    "dividend_yield_pct": null,
    "market_data_source": null,
    "valuation_status": "missing_source_unavailable",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "No documented market data in the public beta; valuation multiples intentionally blank."
  },
  {
    "ticker": "BARN.SW",
    "company_name": "Barry Callebaut AG",
    "sector": "Consumer Staples",
    "industry": "Food Products / Chocolate & Cocoa",
    "fiscal_year": "2021",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": null,
    "market_cap": null,
    "cash": "1095.831",
    "total_debt": "2378.584",
    "net_debt": "1282.753",
    "enterprise_value": null,
    "revenue": "7207.595",
    "ebitda": null,
    "ebit": "566.688",
    "net_income": "384.505",
    "total_equity": "2685.217",
    "free_cash_flow_reported": "355.0",
    "free_cash_flow_calculated": "340.393",
    "eps": "70.04",
    "dividend_per_share": "28.0",
    "pe_ratio": null,
    "pb_ratio": null,
    "ev_to_ebitda": null,
    "ev_to_ebit": null,
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": null,
    "dividend_yield_pct": null,
    "market_data_source": null,
    "valuation_status": "missing_source_unavailable",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "No documented market data in the public beta; valuation multiples intentionally blank."
  },
  {
    "ticker": "BARN.SW",
    "company_name": "Barry Callebaut AG",
    "sector": "Consumer Staples",
    "industry": "Food Products / Chocolate & Cocoa",
    "fiscal_year": "2022",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": null,
    "market_cap": null,
    "cash": "878.197",
    "total_debt": "2079.056",
    "net_debt": "1200.859",
    "enterprise_value": null,
    "revenue": "8091.855",
    "ebitda": null,
    "ebit": "553.486",
    "net_income": "360.94",
    "total_equity": "2904.346",
    "free_cash_flow_reported": "266.2",
    "free_cash_flow_calculated": "245.761",
    "eps": "65.81",
    "dividend_per_share": "28.0",
    "pe_ratio": null,
    "pb_ratio": null,
    "ev_to_ebitda": null,
    "ev_to_ebit": null,
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": null,
    "dividend_yield_pct": null,
    "market_data_source": null,
    "valuation_status": "missing_source_unavailable",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "No documented market data in the public beta; valuation multiples intentionally blank."
  },
  {
    "ticker": "BARN.SW",
    "company_name": "Barry Callebaut AG",
    "sector": "Consumer Staples",
    "industry": "Food Products / Chocolate & Cocoa",
    "fiscal_year": "2023",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": null,
    "market_cap": null,
    "cash": "488.203",
    "total_debt": "1797.012",
    "net_debt": "1308.809",
    "enterprise_value": null,
    "revenue": "8470.525",
    "ebitda": null,
    "ebit": "659.35",
    "net_income": "443.135",
    "total_equity": "2897.144",
    "free_cash_flow_reported": "113.0",
    "free_cash_flow_calculated": "89.398",
    "eps": "81.04",
    "dividend_per_share": "29.0",
    "pe_ratio": null,
    "pb_ratio": null,
    "ev_to_ebitda": null,
    "ev_to_ebit": null,
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": null,
    "dividend_yield_pct": null,
    "market_data_source": null,
    "valuation_status": "missing_source_unavailable",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "No documented market data in the public beta; valuation multiples intentionally blank."
  },
  {
    "ticker": "BARN.SW",
    "company_name": "Barry Callebaut AG",
    "sector": "Consumer Staples",
    "industry": "Food Products / Chocolate & Cocoa",
    "fiscal_year": "2024",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": null,
    "market_cap": null,
    "cash": "978.214",
    "total_debt": "4796.381",
    "net_debt": "3818.167",
    "enterprise_value": null,
    "revenue": "10386.283",
    "ebitda": "692.2",
    "ebit": "446.127",
    "net_income": "190.933",
    "total_equity": "2841.62",
    "free_cash_flow_reported": "-2330.7",
    "free_cash_flow_calculated": "-2349.088",
    "eps": "34.64",
    "dividend_per_share": "29.0",
    "pe_ratio": null,
    "pb_ratio": null,
    "ev_to_ebitda": null,
    "ev_to_ebit": null,
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": null,
    "dividend_yield_pct": null,
    "market_data_source": null,
    "valuation_status": "missing_source_unavailable",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "No documented market data in the public beta; valuation multiples intentionally blank."
  },
  {
    "ticker": "BARN.SW",
    "company_name": "Barry Callebaut AG",
    "sector": "Consumer Staples",
    "industry": "Food Products / Chocolate & Cocoa",
    "fiscal_year": "2025",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": null,
    "market_cap": null,
    "cash": "1905.367",
    "total_debt": "6206.792",
    "net_debt": "4301.425",
    "enterprise_value": null,
    "revenue": "14788.581",
    "ebitda": "880.3",
    "ebit": "635.109",
    "net_income": "188.378",
    "total_equity": "2626.953",
    "free_cash_flow_reported": "-312.0",
    "free_cash_flow_calculated": "-337.483",
    "eps": "33.9",
    "dividend_per_share": "29.0",
    "pe_ratio": null,
    "pb_ratio": null,
    "ev_to_ebitda": null,
    "ev_to_ebit": null,
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": null,
    "dividend_yield_pct": null,
    "market_data_source": null,
    "valuation_status": "missing_source_unavailable",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "No documented market data in the public beta; valuation multiples intentionally blank."
  },
  {
    "ticker": "MIKN.SW",
    "company_name": "Mikron Holding AG",
    "sector": "Industrials",
    "industry": "Agricultural / Industrial Machinery",
    "fiscal_year": "2015",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": "16704144",
    "year_end_share_price": "5.93",
    "market_cap": "99.1",
    "cash": "34.237",
    "total_debt": "22.771",
    "net_debt": "-11.466",
    "enterprise_value": "87.634",
    "revenue": "228.588",
    "ebitda": "10.0",
    "ebit": "1.054",
    "net_income": "0.922",
    "total_equity": "154.571",
    "free_cash_flow_reported": null,
    "free_cash_flow_calculated": "2.945",
    "eps": "0.06",
    "dividend_per_share": "0.05",
    "pe_ratio": "107.483731",
    "pb_ratio": "0.641129",
    "ev_to_ebitda": "8.7634",
    "ev_to_ebit": "83.144213",
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": "33.650255",
    "market_cap_to_revenue": "0.433531",
    "ev_to_revenue": "0.383371",
    "dividend_yield_pct": "0.84317",
    "market_data_source": "issuer_annual_report",
    "valuation_status": "calculated_from_published_inputs",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation ratios calculated deterministically from issuer-reported annual-report market capitalization and locked financial inputs; no FX conversion required; multiples with missing or zero denominators remain blank."
  },
  {
    "ticker": "MIKN.SW",
    "company_name": "Mikron Holding AG",
    "sector": "Industrials",
    "industry": "Agricultural / Industrial Machinery",
    "fiscal_year": "2016",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": "16701654",
    "year_end_share_price": "6.1",
    "market_cap": "101.9",
    "cash": "38.723",
    "total_debt": "23.479",
    "net_debt": "-15.244",
    "enterprise_value": "86.656",
    "revenue": "255.986",
    "ebitda": "12.6",
    "ebit": "2.773",
    "net_income": "2.337",
    "total_equity": "156.348",
    "free_cash_flow_reported": null,
    "free_cash_flow_calculated": "5.957",
    "eps": "0.14",
    "dividend_per_share": "0.05",
    "pe_ratio": "43.60291",
    "pb_ratio": "0.651751",
    "ev_to_ebitda": "6.87746",
    "ev_to_ebit": "31.24991",
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": "17.105926",
    "market_cap_to_revenue": "0.398069",
    "ev_to_revenue": "0.338519",
    "dividend_yield_pct": "0.819672",
    "market_data_source": "issuer_annual_report",
    "valuation_status": "calculated_from_published_inputs",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation ratios calculated deterministically from issuer-reported annual-report market capitalization and locked financial inputs; no FX conversion required; multiples with missing or zero denominators remain blank."
  },
  {
    "ticker": "MIKN.SW",
    "company_name": "Mikron Holding AG",
    "sector": "Industrials",
    "industry": "Agricultural / Industrial Machinery",
    "fiscal_year": "2017",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": "16702744",
    "year_end_share_price": "7.3",
    "market_cap": "122.0",
    "cash": "42.161",
    "total_debt": "23.282",
    "net_debt": "-18.879",
    "enterprise_value": "103.121",
    "revenue": "248.51",
    "ebitda": "11.2",
    "ebit": "1.332",
    "net_income": "1.156",
    "total_equity": "157.345",
    "free_cash_flow_reported": null,
    "free_cash_flow_calculated": "7.082",
    "eps": "0.07",
    "dividend_per_share": "0.05",
    "pe_ratio": "105.536332",
    "pb_ratio": "0.775366",
    "ev_to_ebitda": "9.207232",
    "ev_to_ebit": "77.418168",
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": "17.226772",
    "market_cap_to_revenue": "0.490926",
    "ev_to_revenue": "0.414957",
    "dividend_yield_pct": "0.684932",
    "market_data_source": "issuer_annual_report",
    "valuation_status": "calculated_from_published_inputs",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation ratios calculated deterministically from issuer-reported annual-report market capitalization and locked financial inputs; no FX conversion required; multiples with missing or zero denominators remain blank."
  },
  {
    "ticker": "MIKN.SW",
    "company_name": "Mikron Holding AG",
    "sector": "Industrials",
    "industry": "Agricultural / Industrial Machinery",
    "fiscal_year": "2018",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": "16282324",
    "year_end_share_price": "6.76",
    "market_cap": "113.0",
    "cash": "27.567",
    "total_debt": "10.572",
    "net_debt": "-16.995",
    "enterprise_value": "96.005",
    "revenue": "314.692",
    "ebitda": "22.2",
    "ebit": "12.737",
    "net_income": "12.243",
    "total_equity": "164.309",
    "free_cash_flow_reported": null,
    "free_cash_flow_calculated": "8.159",
    "eps": "0.74",
    "dividend_per_share": "0.2",
    "pe_ratio": "9.229764",
    "pb_ratio": "0.687729",
    "ev_to_ebitda": "4.32455",
    "ev_to_ebit": "7.537489",
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": "13.849736",
    "market_cap_to_revenue": "0.359081",
    "ev_to_revenue": "0.305076",
    "dividend_yield_pct": "2.95858",
    "market_data_source": "issuer_annual_report",
    "valuation_status": "calculated_from_published_inputs",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation ratios calculated deterministically from issuer-reported annual-report market capitalization and locked financial inputs; no FX conversion required; multiples with missing or zero denominators remain blank."
  },
  {
    "ticker": "MIKN.SW",
    "company_name": "Mikron Holding AG",
    "sector": "Industrials",
    "industry": "Agricultural / Industrial Machinery",
    "fiscal_year": "2019",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": "16327934",
    "year_end_share_price": "6.76",
    "market_cap": "113.0",
    "cash": "37.992",
    "total_debt": "21.59",
    "net_debt": "-16.402",
    "enterprise_value": "96.598",
    "revenue": "327.553",
    "ebitda": "22.87",
    "ebit": "13.956",
    "net_income": "8.766",
    "total_equity": "169.22",
    "free_cash_flow_reported": "7.229",
    "free_cash_flow_calculated": "-4.03",
    "eps": "0.54",
    "dividend_per_share": "0.06",
    "pe_ratio": "12.890714",
    "pb_ratio": "0.66777",
    "ev_to_ebitda": "4.223787",
    "ev_to_ebit": "6.921611",
    "price_to_reported_fcf": "15.631484",
    "price_to_calculated_fcf": "-28.039702",
    "market_cap_to_revenue": "0.344982",
    "ev_to_revenue": "0.294908",
    "dividend_yield_pct": "0.887574",
    "market_data_source": "issuer_annual_report",
    "valuation_status": "calculated_from_published_inputs",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation ratios calculated deterministically from issuer-reported annual-report market capitalization and locked financial inputs; no FX conversion required; multiples with missing or zero denominators remain blank."
  },
  {
    "ticker": "MIKN.SW",
    "company_name": "Mikron Holding AG",
    "sector": "Industrials",
    "industry": "Agricultural / Industrial Machinery",
    "fiscal_year": "2020",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": "16374869",
    "year_end_share_price": "5.4",
    "market_cap": "90.2",
    "cash": "38.42",
    "total_debt": "24.126",
    "net_debt": "-14.294",
    "enterprise_value": "75.906",
    "revenue": "257.819",
    "ebitda": "-8.876",
    "ebit": "-20.085",
    "net_income": "-22.075",
    "total_equity": "145.519",
    "free_cash_flow_reported": "-1.825",
    "free_cash_flow_calculated": "-6.153",
    "eps": "-1.35",
    "dividend_per_share": "0.0",
    "pe_ratio": "-4.08607",
    "pb_ratio": "0.61985",
    "ev_to_ebitda": "-8.551825",
    "ev_to_ebit": "-3.779238",
    "price_to_reported_fcf": "-49.424658",
    "price_to_calculated_fcf": "-14.659516",
    "market_cap_to_revenue": "0.349858",
    "ev_to_revenue": "0.294416",
    "dividend_yield_pct": "0",
    "market_data_source": "issuer_annual_report",
    "valuation_status": "calculated_from_published_inputs",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation ratios calculated deterministically from issuer-reported annual-report market capitalization and locked financial inputs; no FX conversion required; multiples with missing or zero denominators remain blank."
  },
  {
    "ticker": "MIKN.SW",
    "company_name": "Mikron Holding AG",
    "sector": "Industrials",
    "industry": "Agricultural / Industrial Machinery",
    "fiscal_year": "2021",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": "16439093",
    "year_end_share_price": "7.7",
    "market_cap": "128.7",
    "cash": "54.107",
    "total_debt": "7.713",
    "net_debt": "-46.394",
    "enterprise_value": "82.306",
    "revenue": "289.455",
    "ebitda": "27.09",
    "ebit": "18.009",
    "net_income": "17.01",
    "total_equity": "165.07",
    "free_cash_flow_reported": "32.953",
    "free_cash_flow_calculated": "30.386",
    "eps": "1.04",
    "dividend_per_share": "0.24",
    "pe_ratio": "7.566138",
    "pb_ratio": "0.779669",
    "ev_to_ebitda": "3.038243",
    "ev_to_ebit": "4.57027",
    "price_to_reported_fcf": "3.905562",
    "price_to_calculated_fcf": "4.235503",
    "market_cap_to_revenue": "0.444629",
    "ev_to_revenue": "0.284348",
    "dividend_yield_pct": "3.116883",
    "market_data_source": "issuer_annual_report",
    "valuation_status": "calculated_from_published_inputs",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation ratios calculated deterministically from issuer-reported annual-report market capitalization and locked financial inputs; no FX conversion required; multiples with missing or zero denominators remain blank."
  },
  {
    "ticker": "MIKN.SW",
    "company_name": "Mikron Holding AG",
    "sector": "Industrials",
    "industry": "Agricultural / Industrial Machinery",
    "fiscal_year": "2022",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": "16538678",
    "year_end_share_price": "8.8",
    "market_cap": "147.1",
    "cash": "29.203",
    "total_debt": "5.575",
    "net_debt": "-23.628",
    "enterprise_value": "123.472",
    "revenue": "309.442",
    "ebitda": "35.476",
    "ebit": "25.75",
    "net_income": "24.201",
    "total_equity": "186.022",
    "free_cash_flow_reported": "-18.287",
    "free_cash_flow_calculated": "16.358",
    "eps": "1.47",
    "dividend_per_share": "0.4",
    "pe_ratio": "6.078261",
    "pb_ratio": "0.790767",
    "ev_to_ebitda": "3.480437",
    "ev_to_ebit": "4.795029",
    "price_to_reported_fcf": "-8.043966",
    "price_to_calculated_fcf": "8.992542",
    "market_cap_to_revenue": "0.475372",
    "ev_to_revenue": "0.399015",
    "dividend_yield_pct": "4.545455",
    "market_data_source": "issuer_annual_report",
    "valuation_status": "calculated_from_published_inputs",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation ratios calculated deterministically from issuer-reported annual-report market capitalization and locked financial inputs; no FX conversion required; multiples with missing or zero denominators remain blank."
  },
  {
    "ticker": "MIKN.SW",
    "company_name": "Mikron Holding AG",
    "sector": "Industrials",
    "industry": "Agricultural / Industrial Machinery",
    "fiscal_year": "2023",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": "16546357",
    "year_end_share_price": "15.3",
    "market_cap": "255.7",
    "cash": "33.96",
    "total_debt": "3.793",
    "net_debt": "-30.167",
    "enterprise_value": "225.533",
    "revenue": "370.241",
    "ebitda": "44.346",
    "ebit": "33.432",
    "net_income": "28.789",
    "total_equity": "203.805",
    "free_cash_flow_reported": "15.999",
    "free_cash_flow_calculated": "1.467",
    "eps": "1.73",
    "dividend_per_share": "0.5",
    "pe_ratio": "8.881865",
    "pb_ratio": "1.254631",
    "ev_to_ebitda": "5.085757",
    "ev_to_ebit": "6.746022",
    "price_to_reported_fcf": "15.982249",
    "price_to_calculated_fcf": "174.301295",
    "market_cap_to_revenue": "0.690631",
    "ev_to_revenue": "0.609152",
    "dividend_yield_pct": "3.267974",
    "market_data_source": "issuer_annual_report",
    "valuation_status": "calculated_from_published_inputs",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation ratios calculated deterministically from issuer-reported annual-report market capitalization and locked financial inputs; no FX conversion required; multiples with missing or zero denominators remain blank."
  },
  {
    "ticker": "MIKN.SW",
    "company_name": "Mikron Holding AG",
    "sector": "Industrials",
    "industry": "Agricultural / Industrial Machinery",
    "fiscal_year": "2024",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": "16662915",
    "year_end_share_price": "14.4",
    "market_cap": "240.7",
    "cash": "113.289",
    "total_debt": "2.775",
    "net_debt": "-110.514",
    "enterprise_value": "130.186",
    "revenue": "374.064",
    "ebitda": "41.272",
    "ebit": "31.941",
    "net_income": "27.876",
    "total_equity": "226.186",
    "free_cash_flow_reported": "48.865",
    "free_cash_flow_calculated": "48.156",
    "eps": "1.68",
    "dividend_per_share": "0.5",
    "pe_ratio": "8.634668",
    "pb_ratio": "1.064168",
    "ev_to_ebitda": "3.154342",
    "ev_to_ebit": "4.075827",
    "price_to_reported_fcf": "4.925816",
    "price_to_calculated_fcf": "4.998339",
    "market_cap_to_revenue": "0.643473",
    "ev_to_revenue": "0.348031",
    "dividend_yield_pct": "3.472222",
    "market_data_source": "issuer_annual_report",
    "valuation_status": "calculated_from_published_inputs",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation ratios calculated deterministically from issuer-reported annual-report market capitalization and locked financial inputs; no FX conversion required; multiples with missing or zero denominators remain blank."
  },
  {
    "ticker": "MIKN.SW",
    "company_name": "Mikron Holding AG",
    "sector": "Industrials",
    "industry": "Agricultural / Industrial Machinery",
    "fiscal_year": "2025",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": "16687644",
    "year_end_share_price": "20.4",
    "market_cap": "340.9",
    "cash": "65.061",
    "total_debt": "2.058",
    "net_debt": "-63.003",
    "enterprise_value": "277.897",
    "revenue": "381.934",
    "ebitda": "49.204",
    "ebit": "39.495",
    "net_income": "32.526",
    "total_equity": "236.635",
    "free_cash_flow_reported": "-11.858",
    "free_cash_flow_calculated": "-13.099",
    "eps": "1.95",
    "dividend_per_share": "0.6",
    "pe_ratio": "10.480846",
    "pb_ratio": "1.440615",
    "ev_to_ebitda": "5.647854",
    "ev_to_ebit": "7.036258",
    "price_to_reported_fcf": "-28.748524",
    "price_to_calculated_fcf": "-26.024887",
    "market_cap_to_revenue": "0.892563",
    "ev_to_revenue": "0.727605",
    "dividend_yield_pct": "2.941176",
    "market_data_source": "issuer_annual_report",
    "valuation_status": "calculated_from_published_inputs",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation ratios calculated deterministically from issuer-reported annual-report market capitalization and locked financial inputs; no FX conversion required; multiples with missing or zero denominators remain blank."
  },
  {
    "ticker": "KLIN.SW",
    "company_name": "Klingelnberg AG",
    "sector": "Industrials",
    "industry": "Agricultural / Industrial Machinery",
    "fiscal_year": "2015",
    "reporting_currency": null,
    "market_currency": null,
    "shares_outstanding": null,
    "year_end_share_price": null,
    "market_cap": null,
    "cash": null,
    "total_debt": null,
    "net_debt": null,
    "enterprise_value": null,
    "revenue": null,
    "ebitda": null,
    "ebit": null,
    "net_income": null,
    "total_equity": null,
    "free_cash_flow_reported": null,
    "free_cash_flow_calculated": null,
    "eps": null,
    "dividend_per_share": null,
    "pe_ratio": null,
    "pb_ratio": null,
    "ev_to_ebitda": null,
    "ev_to_ebit": null,
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": null,
    "dividend_yield_pct": null,
    "market_data_source": null,
    "valuation_status": null,
    "fx_status": null,
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation multiples intentionally blank where documented market inputs or a controlled same-unit basis are unavailable."
  },
  {
    "ticker": "KLIN.SW",
    "company_name": "Klingelnberg AG",
    "sector": "Industrials",
    "industry": "Agricultural / Industrial Machinery",
    "fiscal_year": "2016",
    "reporting_currency": null,
    "market_currency": null,
    "shares_outstanding": null,
    "year_end_share_price": null,
    "market_cap": null,
    "cash": null,
    "total_debt": null,
    "net_debt": null,
    "enterprise_value": null,
    "revenue": null,
    "ebitda": null,
    "ebit": null,
    "net_income": null,
    "total_equity": null,
    "free_cash_flow_reported": null,
    "free_cash_flow_calculated": null,
    "eps": null,
    "dividend_per_share": null,
    "pe_ratio": null,
    "pb_ratio": null,
    "ev_to_ebitda": null,
    "ev_to_ebit": null,
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": null,
    "dividend_yield_pct": null,
    "market_data_source": null,
    "valuation_status": null,
    "fx_status": null,
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation multiples intentionally blank where documented market inputs or a controlled same-unit basis are unavailable."
  },
  {
    "ticker": "KLIN.SW",
    "company_name": "Klingelnberg AG",
    "sector": "Industrials",
    "industry": "Agricultural / Industrial Machinery",
    "fiscal_year": "2017",
    "reporting_currency": null,
    "market_currency": null,
    "shares_outstanding": null,
    "year_end_share_price": null,
    "market_cap": null,
    "cash": null,
    "total_debt": null,
    "net_debt": null,
    "enterprise_value": null,
    "revenue": null,
    "ebitda": null,
    "ebit": null,
    "net_income": null,
    "total_equity": null,
    "free_cash_flow_reported": null,
    "free_cash_flow_calculated": null,
    "eps": null,
    "dividend_per_share": null,
    "pe_ratio": null,
    "pb_ratio": null,
    "ev_to_ebitda": null,
    "ev_to_ebit": null,
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": null,
    "dividend_yield_pct": null,
    "market_data_source": null,
    "valuation_status": null,
    "fx_status": null,
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation multiples intentionally blank where documented market inputs or a controlled same-unit basis are unavailable."
  },
  {
    "ticker": "KLIN.SW",
    "company_name": "Klingelnberg AG",
    "sector": "Industrials",
    "industry": "Agricultural / Industrial Machinery",
    "fiscal_year": "2018",
    "reporting_currency": "EUR",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": null,
    "market_cap": null,
    "cash": "8.632",
    "total_debt": "28.330",
    "net_debt": "19.698",
    "enterprise_value": null,
    "revenue": "257.027",
    "ebitda": "28.614",
    "ebit": "22.058",
    "net_income": "14.232",
    "total_equity": "120.261",
    "free_cash_flow_reported": null,
    "free_cash_flow_calculated": "0.176",
    "eps": null,
    "dividend_per_share": null,
    "pe_ratio": null,
    "pb_ratio": null,
    "ev_to_ebitda": null,
    "ev_to_ebit": null,
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": null,
    "dividend_yield_pct": null,
    "market_data_source": null,
    "valuation_status": "not_calculated_no_fx_basis",
    "fx_status": "not_applied_reporting_currency_EUR_market_currency_CHF_no_valuation_ratios",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation multiples remain blank because FY2018 market and per-share inputs are unavailable; no FX rate is inferred."
  },
  {
    "ticker": "KLIN.SW",
    "company_name": "Klingelnberg AG",
    "sector": "Industrials",
    "industry": "Agricultural / Industrial Machinery",
    "fiscal_year": "2019",
    "reporting_currency": "EUR",
    "market_currency": "CHF",
    "shares_outstanding": "8840000",
    "year_end_share_price": null,
    "market_cap": null,
    "cash": "28.695",
    "total_debt": "6.457",
    "net_debt": "-22.238",
    "enterprise_value": null,
    "revenue": "278.214",
    "ebitda": "36.353",
    "ebit": "29.979",
    "net_income": "19.216",
    "total_equity": "162.968",
    "free_cash_flow_reported": "22.000",
    "free_cash_flow_calculated": "19.819",
    "eps": "2.20",
    "dividend_per_share": "1.00",
    "pe_ratio": null,
    "pb_ratio": null,
    "ev_to_ebitda": null,
    "ev_to_ebit": null,
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": null,
    "dividend_yield_pct": null,
    "market_data_source": null,
    "valuation_status": "not_calculated_no_fx_basis",
    "fx_status": "not_applied_reporting_currency_EUR_market_currency_CHF_no_valuation_ratios",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation multiples intentionally blank where documented market inputs or a controlled same-unit basis are unavailable."
  },
  {
    "ticker": "KLIN.SW",
    "company_name": "Klingelnberg AG",
    "sector": "Industrials",
    "industry": "Agricultural / Industrial Machinery",
    "fiscal_year": "2020",
    "reporting_currency": "EUR",
    "market_currency": "CHF",
    "shares_outstanding": "8840000",
    "year_end_share_price": null,
    "market_cap": null,
    "cash": "38.744",
    "total_debt": "30.060",
    "net_debt": "-8.684",
    "enterprise_value": null,
    "revenue": "212.093",
    "ebitda": "-12.942",
    "ebit": "-18.776",
    "net_income": "-25.356",
    "total_equity": "131.569",
    "free_cash_flow_reported": "-6.472",
    "free_cash_flow_calculated": "-7.852",
    "eps": "-2.87",
    "dividend_per_share": "0.00",
    "pe_ratio": null,
    "pb_ratio": null,
    "ev_to_ebitda": null,
    "ev_to_ebit": null,
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": null,
    "dividend_yield_pct": null,
    "market_data_source": null,
    "valuation_status": "not_calculated_no_fx_basis",
    "fx_status": "not_applied_reporting_currency_EUR_market_currency_CHF_no_valuation_ratios",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation multiples intentionally blank where documented market inputs or a controlled same-unit basis are unavailable."
  },
  {
    "ticker": "KLIN.SW",
    "company_name": "Klingelnberg AG",
    "sector": "Industrials",
    "industry": "Agricultural / Industrial Machinery",
    "fiscal_year": "2021",
    "reporting_currency": "EUR",
    "market_currency": "CHF",
    "shares_outstanding": "8840000",
    "year_end_share_price": null,
    "market_cap": null,
    "cash": "22.577",
    "total_debt": "7.048",
    "net_debt": "-15.529",
    "enterprise_value": null,
    "revenue": "158.719",
    "ebitda": "-6.560",
    "ebit": "-11.562",
    "net_income": "-7.292",
    "total_equity": "120.527",
    "free_cash_flow_reported": "7.350",
    "free_cash_flow_calculated": "3.885",
    "eps": "-0.82",
    "dividend_per_share": "0.00",
    "pe_ratio": null,
    "pb_ratio": null,
    "ev_to_ebitda": null,
    "ev_to_ebit": null,
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": null,
    "dividend_yield_pct": null,
    "market_data_source": null,
    "valuation_status": "not_calculated_no_fx_basis",
    "fx_status": "not_applied_reporting_currency_EUR_market_currency_CHF_no_valuation_ratios",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation multiples intentionally blank where documented market inputs or a controlled same-unit basis are unavailable."
  },
  {
    "ticker": "KLIN.SW",
    "company_name": "Klingelnberg AG",
    "sector": "Industrials",
    "industry": "Agricultural / Industrial Machinery",
    "fiscal_year": "2022",
    "reporting_currency": "EUR",
    "market_currency": "CHF",
    "shares_outstanding": "8840000",
    "year_end_share_price": null,
    "market_cap": null,
    "cash": "7.720",
    "total_debt": "47.831",
    "net_debt": "40.111",
    "enterprise_value": null,
    "revenue": "158.608",
    "ebitda": "-11.112",
    "ebit": "-15.675",
    "net_income": "-21.677",
    "total_equity": "104.723",
    "free_cash_flow_reported": "-55.626",
    "free_cash_flow_calculated": "-66.112",
    "eps": "-2.45",
    "dividend_per_share": "0.00",
    "pe_ratio": null,
    "pb_ratio": null,
    "ev_to_ebitda": null,
    "ev_to_ebit": null,
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": null,
    "dividend_yield_pct": null,
    "market_data_source": null,
    "valuation_status": "not_calculated_no_fx_basis",
    "fx_status": "not_applied_reporting_currency_EUR_market_currency_CHF_no_valuation_ratios",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation multiples intentionally blank where documented market inputs or a controlled same-unit basis are unavailable."
  },
  {
    "ticker": "KLIN.SW",
    "company_name": "Klingelnberg AG",
    "sector": "Industrials",
    "industry": "Agricultural / Industrial Machinery",
    "fiscal_year": "2023",
    "reporting_currency": "EUR",
    "market_currency": "CHF",
    "shares_outstanding": "8840000",
    "year_end_share_price": null,
    "market_cap": null,
    "cash": "8.718",
    "total_debt": "50.480",
    "net_debt": "41.762",
    "enterprise_value": null,
    "revenue": "308.961",
    "ebitda": "28.113",
    "ebit": "23.790",
    "net_income": "20.755",
    "total_equity": "126.609",
    "free_cash_flow_reported": "-1.877",
    "free_cash_flow_calculated": "-2.615",
    "eps": "2.35",
    "dividend_per_share": "0.40",
    "pe_ratio": null,
    "pb_ratio": null,
    "ev_to_ebitda": null,
    "ev_to_ebit": null,
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": null,
    "dividend_yield_pct": null,
    "market_data_source": null,
    "valuation_status": "not_calculated_no_fx_basis",
    "fx_status": "not_applied_reporting_currency_EUR_market_currency_CHF_no_valuation_ratios",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation multiples intentionally blank where documented market inputs or a controlled same-unit basis are unavailable."
  },
  {
    "ticker": "KLIN.SW",
    "company_name": "Klingelnberg AG",
    "sector": "Industrials",
    "industry": "Agricultural / Industrial Machinery",
    "fiscal_year": "2024",
    "reporting_currency": "EUR",
    "market_currency": "CHF",
    "shares_outstanding": "8840000",
    "year_end_share_price": null,
    "market_cap": null,
    "cash": "16.506",
    "total_debt": "43.788",
    "net_debt": "27.282",
    "enterprise_value": null,
    "revenue": "303.497",
    "ebitda": "30.207",
    "ebit": "25.067",
    "net_income": "17.205",
    "total_equity": "140.752",
    "free_cash_flow_reported": "16.172",
    "free_cash_flow_calculated": "15.200",
    "eps": "1.95",
    "dividend_per_share": "0.50",
    "pe_ratio": null,
    "pb_ratio": null,
    "ev_to_ebitda": null,
    "ev_to_ebit": null,
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": null,
    "dividend_yield_pct": null,
    "market_data_source": null,
    "valuation_status": "not_calculated_no_fx_basis",
    "fx_status": "not_applied_reporting_currency_EUR_market_currency_CHF_no_valuation_ratios",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation multiples intentionally blank where documented market inputs or a controlled same-unit basis are unavailable."
  },
  {
    "ticker": "KLIN.SW",
    "company_name": "Klingelnberg AG",
    "sector": "Industrials",
    "industry": "Agricultural / Industrial Machinery",
    "fiscal_year": "2025",
    "reporting_currency": "EUR",
    "market_currency": "CHF",
    "shares_outstanding": "8840000",
    "year_end_share_price": null,
    "market_cap": null,
    "cash": "16.008",
    "total_debt": "41.622",
    "net_debt": "25.614",
    "enterprise_value": null,
    "revenue": "309.069",
    "ebitda": "21.841",
    "ebit": "16.216",
    "net_income": "9.985",
    "total_equity": "143.373",
    "free_cash_flow_reported": "6.494",
    "free_cash_flow_calculated": "9.946",
    "eps": "1.13",
    "dividend_per_share": "0.50",
    "pe_ratio": null,
    "pb_ratio": null,
    "ev_to_ebitda": null,
    "ev_to_ebit": null,
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": null,
    "dividend_yield_pct": null,
    "market_data_source": null,
    "valuation_status": "not_calculated_no_fx_basis",
    "fx_status": "not_applied_reporting_currency_EUR_market_currency_CHF_no_valuation_ratios",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation multiples intentionally blank where documented market inputs or a controlled same-unit basis are unavailable."
  },
  {
    "ticker": "KLIN.SW",
    "company_name": "Klingelnberg AG",
    "sector": "Industrials",
    "industry": "Agricultural / Industrial Machinery",
    "fiscal_year": "2026",
    "reporting_currency": "EUR",
    "market_currency": "CHF",
    "shares_outstanding": "8840000",
    "year_end_share_price": null,
    "market_cap": null,
    "cash": "24.848",
    "total_debt": "53.650",
    "net_debt": "28.802",
    "enterprise_value": null,
    "revenue": "285.390",
    "ebitda": "16.094",
    "ebit": "10.262",
    "net_income": "5.793",
    "total_equity": "141.556",
    "free_cash_flow_reported": "2.689",
    "free_cash_flow_calculated": "1.237",
    "eps": "0.66",
    "dividend_per_share": "0.00",
    "pe_ratio": null,
    "pb_ratio": null,
    "ev_to_ebitda": null,
    "ev_to_ebit": null,
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": null,
    "dividend_yield_pct": null,
    "market_data_source": null,
    "valuation_status": "not_calculated_no_fx_basis",
    "fx_status": "not_applied_reporting_currency_EUR_market_currency_CHF_no_valuation_ratios",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation multiples intentionally blank where documented market inputs or a controlled same-unit basis are unavailable."
  },
  {
    "ticker": "PPGN.SW",
    "company_name": "PolyPeptide Group AG",
    "sector": "Health Care",
    "industry": "Peptides / Pharmaceutical Ingredients / CDMO",
    "fiscal_year": "2015",
    "reporting_currency": null,
    "market_currency": null,
    "shares_outstanding": null,
    "year_end_share_price": null,
    "market_cap": null,
    "cash": null,
    "total_debt": null,
    "net_debt": null,
    "enterprise_value": null,
    "revenue": null,
    "ebitda": null,
    "ebit": null,
    "net_income": null,
    "total_equity": null,
    "free_cash_flow_reported": null,
    "free_cash_flow_calculated": null,
    "eps": null,
    "dividend_per_share": null,
    "pe_ratio": null,
    "pb_ratio": null,
    "ev_to_ebitda": null,
    "ev_to_ebit": null,
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": null,
    "dividend_yield_pct": null,
    "market_data_source": null,
    "valuation_status": "missing_source_unavailable",
    "fx_status": null,
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation multiples intentionally blank where documented market inputs or a controlled same-unit basis are unavailable."
  },
  {
    "ticker": "PPGN.SW",
    "company_name": "PolyPeptide Group AG",
    "sector": "Health Care",
    "industry": "Peptides / Pharmaceutical Ingredients / CDMO",
    "fiscal_year": "2016",
    "reporting_currency": null,
    "market_currency": null,
    "shares_outstanding": null,
    "year_end_share_price": null,
    "market_cap": null,
    "cash": null,
    "total_debt": null,
    "net_debt": null,
    "enterprise_value": null,
    "revenue": null,
    "ebitda": null,
    "ebit": null,
    "net_income": null,
    "total_equity": null,
    "free_cash_flow_reported": null,
    "free_cash_flow_calculated": null,
    "eps": null,
    "dividend_per_share": null,
    "pe_ratio": null,
    "pb_ratio": null,
    "ev_to_ebitda": null,
    "ev_to_ebit": null,
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": null,
    "dividend_yield_pct": null,
    "market_data_source": null,
    "valuation_status": "missing_source_unavailable",
    "fx_status": null,
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation multiples intentionally blank where documented market inputs or a controlled same-unit basis are unavailable."
  },
  {
    "ticker": "PPGN.SW",
    "company_name": "PolyPeptide Group AG",
    "sector": "Health Care",
    "industry": "Peptides / Pharmaceutical Ingredients / CDMO",
    "fiscal_year": "2017",
    "reporting_currency": null,
    "market_currency": null,
    "shares_outstanding": null,
    "year_end_share_price": null,
    "market_cap": null,
    "cash": null,
    "total_debt": null,
    "net_debt": null,
    "enterprise_value": null,
    "revenue": null,
    "ebitda": null,
    "ebit": null,
    "net_income": null,
    "total_equity": null,
    "free_cash_flow_reported": null,
    "free_cash_flow_calculated": null,
    "eps": null,
    "dividend_per_share": null,
    "pe_ratio": null,
    "pb_ratio": null,
    "ev_to_ebitda": null,
    "ev_to_ebit": null,
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": null,
    "dividend_yield_pct": null,
    "market_data_source": null,
    "valuation_status": "missing_source_unavailable",
    "fx_status": null,
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation multiples intentionally blank where documented market inputs or a controlled same-unit basis are unavailable."
  },
  {
    "ticker": "PPGN.SW",
    "company_name": "PolyPeptide Group AG",
    "sector": "Health Care",
    "industry": "Peptides / Pharmaceutical Ingredients / CDMO",
    "fiscal_year": "2018",
    "reporting_currency": null,
    "market_currency": null,
    "shares_outstanding": null,
    "year_end_share_price": null,
    "market_cap": null,
    "cash": null,
    "total_debt": null,
    "net_debt": null,
    "enterprise_value": null,
    "revenue": null,
    "ebitda": null,
    "ebit": null,
    "net_income": null,
    "total_equity": null,
    "free_cash_flow_reported": null,
    "free_cash_flow_calculated": null,
    "eps": null,
    "dividend_per_share": null,
    "pe_ratio": null,
    "pb_ratio": null,
    "ev_to_ebitda": null,
    "ev_to_ebit": null,
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": null,
    "dividend_yield_pct": null,
    "market_data_source": null,
    "valuation_status": "missing_source_unavailable",
    "fx_status": null,
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation multiples intentionally blank where documented market inputs or a controlled same-unit basis are unavailable."
  },
  {
    "ticker": "PPGN.SW",
    "company_name": "PolyPeptide Group AG",
    "sector": "Health Care",
    "industry": "Peptides / Pharmaceutical Ingredients / CDMO",
    "fiscal_year": "2019",
    "reporting_currency": "EUR",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": null,
    "market_cap": null,
    "cash": "17.508",
    "total_debt": "64.204",
    "net_debt": "46.696",
    "enterprise_value": null,
    "revenue": "202.613",
    "ebitda": "49.357",
    "ebit": "33.549",
    "net_income": "25.737",
    "total_equity": "149.416",
    "free_cash_flow_reported": null,
    "free_cash_flow_calculated": "35.895",
    "eps": null,
    "dividend_per_share": null,
    "pe_ratio": null,
    "pb_ratio": null,
    "ev_to_ebitda": null,
    "ev_to_ebit": null,
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": null,
    "dividend_yield_pct": null,
    "market_data_source": null,
    "valuation_status": "not_calculated_no_fx_basis",
    "fx_status": "not_applied_reporting_currency_EUR_market_currency_CHF_no_valuation_ratios",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation multiples intentionally blank where documented market inputs or a controlled same-unit basis are unavailable."
  },
  {
    "ticker": "PPGN.SW",
    "company_name": "PolyPeptide Group AG",
    "sector": "Health Care",
    "industry": "Peptides / Pharmaceutical Ingredients / CDMO",
    "fiscal_year": "2020",
    "reporting_currency": "EUR",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": null,
    "market_cap": null,
    "cash": "17.208",
    "total_debt": "64.329",
    "net_debt": "47.121",
    "enterprise_value": null,
    "revenue": "223.033",
    "ebitda": "61.923",
    "ebit": "44.378",
    "net_income": "31.335",
    "total_equity": "177.660",
    "free_cash_flow_reported": null,
    "free_cash_flow_calculated": "6.539",
    "eps": null,
    "dividend_per_share": null,
    "pe_ratio": null,
    "pb_ratio": null,
    "ev_to_ebitda": null,
    "ev_to_ebit": null,
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": null,
    "dividend_yield_pct": null,
    "market_data_source": null,
    "valuation_status": "not_calculated_no_fx_basis",
    "fx_status": "not_applied_reporting_currency_EUR_market_currency_CHF_no_valuation_ratios",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation multiples intentionally blank where documented market inputs or a controlled same-unit basis are unavailable."
  },
  {
    "ticker": "PPGN.SW",
    "company_name": "PolyPeptide Group AG",
    "sector": "Health Care",
    "industry": "Peptides / Pharmaceutical Ingredients / CDMO",
    "fiscal_year": "2021",
    "reporting_currency": "EUR",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": null,
    "market_cap": null,
    "cash": "136.303",
    "total_debt": "29.452",
    "net_debt": "-106.851",
    "enterprise_value": null,
    "revenue": "282.126",
    "ebitda": "84.848",
    "ebit": "64.165",
    "net_income": "47.258",
    "total_equity": "421.173",
    "free_cash_flow_reported": "-20.356",
    "free_cash_flow_calculated": "-20.356",
    "eps": "1.47",
    "dividend_per_share": "0.30",
    "pe_ratio": null,
    "pb_ratio": null,
    "ev_to_ebitda": null,
    "ev_to_ebit": null,
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": null,
    "dividend_yield_pct": null,
    "market_data_source": null,
    "valuation_status": "not_calculated_no_fx_basis",
    "fx_status": "not_applied_reporting_currency_EUR_market_currency_CHF_no_valuation_ratios",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation multiples intentionally blank where documented market inputs or a controlled same-unit basis are unavailable."
  },
  {
    "ticker": "PPGN.SW",
    "company_name": "PolyPeptide Group AG",
    "sector": "Health Care",
    "industry": "Peptides / Pharmaceutical Ingredients / CDMO",
    "fiscal_year": "2022",
    "reporting_currency": "EUR",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": null,
    "market_cap": null,
    "cash": "37.528",
    "total_debt": "31.724",
    "net_debt": "-5.804",
    "enterprise_value": null,
    "revenue": "280.978",
    "ebitda": "38.670",
    "ebit": "12.607",
    "net_income": "7.767",
    "total_equity": "421.677",
    "free_cash_flow_reported": "-73.304",
    "free_cash_flow_calculated": "-73.304",
    "eps": "0.24",
    "dividend_per_share": "0.00",
    "pe_ratio": null,
    "pb_ratio": null,
    "ev_to_ebitda": null,
    "ev_to_ebit": null,
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": null,
    "dividend_yield_pct": null,
    "market_data_source": null,
    "valuation_status": "not_calculated_no_fx_basis",
    "fx_status": "not_applied_reporting_currency_EUR_market_currency_CHF_no_valuation_ratios",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation multiples intentionally blank where documented market inputs or a controlled same-unit basis are unavailable."
  },
  {
    "ticker": "PPGN.SW",
    "company_name": "PolyPeptide Group AG",
    "sector": "Health Care",
    "industry": "Peptides / Pharmaceutical Ingredients / CDMO",
    "fiscal_year": "2023",
    "reporting_currency": "EUR",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": null,
    "market_cap": null,
    "cash": "95.706",
    "total_debt": "124.782",
    "net_debt": "29.076",
    "enterprise_value": null,
    "revenue": "320.372",
    "ebitda": "-5.999",
    "ebit": "-36.468",
    "net_income": "-51.440",
    "total_equity": "381.225",
    "free_cash_flow_reported": "-20.248",
    "free_cash_flow_calculated": "-20.248",
    "eps": "-1.56",
    "dividend_per_share": "0.00",
    "pe_ratio": null,
    "pb_ratio": null,
    "ev_to_ebitda": null,
    "ev_to_ebit": null,
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": null,
    "dividend_yield_pct": null,
    "market_data_source": null,
    "valuation_status": "not_calculated_no_fx_basis",
    "fx_status": "not_applied_reporting_currency_EUR_market_currency_CHF_no_valuation_ratios",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation multiples intentionally blank where documented market inputs or a controlled same-unit basis are unavailable."
  },
  {
    "ticker": "PPGN.SW",
    "company_name": "PolyPeptide Group AG",
    "sector": "Health Care",
    "industry": "Peptides / Pharmaceutical Ingredients / CDMO",
    "fiscal_year": "2024",
    "reporting_currency": "EUR",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": null,
    "market_cap": null,
    "cash": "68.277",
    "total_debt": "104.891",
    "net_debt": "36.614",
    "enterprise_value": null,
    "revenue": "336.792",
    "ebitda": "25.350",
    "ebit": "-7.364",
    "net_income": "-19.564",
    "total_equity": "357.244",
    "free_cash_flow_reported": "2.431",
    "free_cash_flow_calculated": "2.431",
    "eps": "-0.59",
    "dividend_per_share": "0.00",
    "pe_ratio": null,
    "pb_ratio": null,
    "ev_to_ebitda": null,
    "ev_to_ebit": null,
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": null,
    "dividend_yield_pct": null,
    "market_data_source": null,
    "valuation_status": "not_calculated_no_fx_basis",
    "fx_status": "not_applied_reporting_currency_EUR_market_currency_CHF_no_valuation_ratios",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation multiples intentionally blank where documented market inputs or a controlled same-unit basis are unavailable."
  },
  {
    "ticker": "PPGN.SW",
    "company_name": "PolyPeptide Group AG",
    "sector": "Health Care",
    "industry": "Peptides / Pharmaceutical Ingredients / CDMO",
    "fiscal_year": "2025",
    "reporting_currency": "EUR",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": null,
    "market_cap": null,
    "cash": "74.589",
    "total_debt": "141.361",
    "net_debt": "66.772",
    "enterprise_value": null,
    "revenue": "389.327",
    "ebitda": "46.755",
    "ebit": "8.689",
    "net_income": "-21.169",
    "total_equity": "340.598",
    "free_cash_flow_reported": "-31.395",
    "free_cash_flow_calculated": "-31.395",
    "eps": "-0.64",
    "dividend_per_share": "0.00",
    "pe_ratio": null,
    "pb_ratio": null,
    "ev_to_ebitda": null,
    "ev_to_ebit": null,
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": null,
    "dividend_yield_pct": null,
    "market_data_source": null,
    "valuation_status": "not_calculated_no_fx_basis",
    "fx_status": "not_applied_reporting_currency_EUR_market_currency_CHF_no_valuation_ratios",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation multiples intentionally blank where documented market inputs or a controlled same-unit basis are unavailable."
  },
  {
    "ticker": "LONN.SW",
    "company_name": "Lonza Group Ltd",
    "sector": "Health Care",
    "industry": "Pharmaceutical Manufacturing / CDMO",
    "fiscal_year": "2015",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": null,
    "market_cap": null,
    "cash": "277.0",
    "total_debt": "1938.0",
    "net_debt": "1661",
    "enterprise_value": null,
    "revenue": "3803.0",
    "ebitda": "780.0",
    "ebit": "428.0",
    "net_income": "277.0",
    "total_equity": "2135.0",
    "free_cash_flow_reported": "667.0",
    "free_cash_flow_calculated": "477.0",
    "eps": "5.3",
    "dividend_per_share": "2.5",
    "pe_ratio": null,
    "pb_ratio": null,
    "ev_to_ebitda": null,
    "ev_to_ebit": null,
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": null,
    "dividend_yield_pct": null,
    "market_data_source": null,
    "valuation_status": "missing_source_unavailable",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation multiples intentionally blank where documented market inputs or a controlled same-unit basis are unavailable."
  },
  {
    "ticker": "LONN.SW",
    "company_name": "Lonza Group Ltd",
    "sector": "Health Care",
    "industry": "Pharmaceutical Manufacturing / CDMO",
    "fiscal_year": "2016",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": null,
    "market_cap": null,
    "cash": "274.0",
    "total_debt": "1860.0",
    "net_debt": "1586",
    "enterprise_value": null,
    "revenue": "4132.0",
    "ebitda": "848.0",
    "ebit": "486.0",
    "net_income": "301.0",
    "total_equity": "2355.0",
    "free_cash_flow_reported": null,
    "free_cash_flow_calculated": "386.0",
    "eps": "5.73",
    "dividend_per_share": "2.75",
    "pe_ratio": null,
    "pb_ratio": null,
    "ev_to_ebitda": null,
    "ev_to_ebit": null,
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": null,
    "dividend_yield_pct": null,
    "market_data_source": null,
    "valuation_status": "missing_source_unavailable",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation multiples intentionally blank where documented market inputs or a controlled same-unit basis are unavailable."
  },
  {
    "ticker": "LONN.SW",
    "company_name": "Lonza Group Ltd",
    "sector": "Health Care",
    "industry": "Pharmaceutical Manufacturing / CDMO",
    "fiscal_year": "2017",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": null,
    "market_cap": null,
    "cash": "479.0",
    "total_debt": "4246.0",
    "net_debt": "3767",
    "enterprise_value": null,
    "revenue": "5105.0",
    "ebitda": "1153.0",
    "ebit": "723.0",
    "net_income": "728.0",
    "total_equity": "6253.0",
    "free_cash_flow_reported": null,
    "free_cash_flow_calculated": "412.0",
    "eps": "10.7",
    "dividend_per_share": "2.75",
    "pe_ratio": null,
    "pb_ratio": null,
    "ev_to_ebitda": null,
    "ev_to_ebit": null,
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": null,
    "dividend_yield_pct": null,
    "market_data_source": null,
    "valuation_status": "missing_source_unavailable",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation multiples intentionally blank where documented market inputs or a controlled same-unit basis are unavailable."
  },
  {
    "ticker": "LONN.SW",
    "company_name": "Lonza Group Ltd",
    "sector": "Health Care",
    "industry": "Pharmaceutical Manufacturing / CDMO",
    "fiscal_year": "2018",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": null,
    "market_cap": null,
    "cash": "461.0",
    "total_debt": "4062.0",
    "net_debt": "3601",
    "enterprise_value": null,
    "revenue": "5542.0",
    "ebitda": null,
    "ebit": "842.0",
    "net_income": "563.0",
    "total_equity": "6290.0",
    "free_cash_flow_reported": null,
    "free_cash_flow_calculated": "507.0",
    "eps": "7.51",
    "dividend_per_share": "2.75",
    "pe_ratio": null,
    "pb_ratio": null,
    "ev_to_ebitda": null,
    "ev_to_ebit": null,
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": null,
    "dividend_yield_pct": null,
    "market_data_source": null,
    "valuation_status": "missing_source_unavailable",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation multiples intentionally blank where documented market inputs or a controlled same-unit basis are unavailable."
  },
  {
    "ticker": "LONN.SW",
    "company_name": "Lonza Group Ltd",
    "sector": "Health Care",
    "industry": "Pharmaceutical Manufacturing / CDMO",
    "fiscal_year": "2019",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": null,
    "market_cap": null,
    "cash": "505.0",
    "total_debt": "3540.0",
    "net_debt": "3035",
    "enterprise_value": null,
    "revenue": "5920.0",
    "ebitda": "1525.0",
    "ebit": "972.0",
    "net_income": "646.0",
    "total_equity": "6565.0",
    "free_cash_flow_reported": null,
    "free_cash_flow_calculated": "200.0",
    "eps": "8.7",
    "dividend_per_share": "2.75",
    "pe_ratio": null,
    "pb_ratio": null,
    "ev_to_ebitda": null,
    "ev_to_ebit": null,
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": null,
    "dividend_yield_pct": null,
    "market_data_source": null,
    "valuation_status": "missing_source_unavailable",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation multiples intentionally blank where documented market inputs or a controlled same-unit basis are unavailable."
  },
  {
    "ticker": "LONN.SW",
    "company_name": "Lonza Group Ltd",
    "sector": "Health Care",
    "industry": "Pharmaceutical Manufacturing / CDMO",
    "fiscal_year": "2020",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": null,
    "market_cap": null,
    "cash": "495.0",
    "total_debt": "3580.0",
    "net_debt": "3085",
    "enterprise_value": null,
    "revenue": "4508.0",
    "ebitda": "1378.0",
    "ebit": "901.0",
    "net_income": "871.0",
    "total_equity": "6884.0",
    "free_cash_flow_reported": null,
    "free_cash_flow_calculated": "157.0",
    "eps": "11.68",
    "dividend_per_share": "2.75",
    "pe_ratio": null,
    "pb_ratio": null,
    "ev_to_ebitda": null,
    "ev_to_ebit": null,
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": null,
    "dividend_yield_pct": null,
    "market_data_source": null,
    "valuation_status": "missing_source_unavailable",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation multiples intentionally blank where documented market inputs or a controlled same-unit basis are unavailable."
  },
  {
    "ticker": "LONN.SW",
    "company_name": "Lonza Group Ltd",
    "sector": "Health Care",
    "industry": "Pharmaceutical Manufacturing / CDMO",
    "fiscal_year": "2021",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": null,
    "market_cap": null,
    "cash": "1582.0",
    "total_debt": "2403.0",
    "net_debt": "821",
    "enterprise_value": null,
    "revenue": "5409.0",
    "ebitda": "1365.0",
    "ebit": "851.0",
    "net_income": "2947.0",
    "total_equity": "9823.0",
    "free_cash_flow_reported": null,
    "free_cash_flow_calculated": "-124.0",
    "eps": "39.65",
    "dividend_per_share": "3.0",
    "pe_ratio": null,
    "pb_ratio": null,
    "ev_to_ebitda": null,
    "ev_to_ebit": null,
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": null,
    "dividend_yield_pct": null,
    "market_data_source": null,
    "valuation_status": "missing_source_unavailable",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation multiples intentionally blank where documented market inputs or a controlled same-unit basis are unavailable."
  },
  {
    "ticker": "LONN.SW",
    "company_name": "Lonza Group Ltd",
    "sector": "Health Care",
    "industry": "Pharmaceutical Manufacturing / CDMO",
    "fiscal_year": "2022",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": null,
    "market_cap": null,
    "cash": "1339.0",
    "total_debt": "2232.0",
    "net_debt": "893",
    "enterprise_value": null,
    "revenue": "6223.0",
    "ebitda": "2139.0",
    "ebit": "1541.0",
    "net_income": "1218.0",
    "total_equity": "10665.0",
    "free_cash_flow_reported": null,
    "free_cash_flow_calculated": "-852.0",
    "eps": "16.37",
    "dividend_per_share": "3.5",
    "pe_ratio": null,
    "pb_ratio": null,
    "ev_to_ebitda": null,
    "ev_to_ebit": null,
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": null,
    "dividend_yield_pct": null,
    "market_data_source": null,
    "valuation_status": "missing_source_unavailable",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation multiples intentionally blank where documented market inputs or a controlled same-unit basis are unavailable."
  },
  {
    "ticker": "LONN.SW",
    "company_name": "Lonza Group Ltd",
    "sector": "Health Care",
    "industry": "Pharmaceutical Manufacturing / CDMO",
    "fiscal_year": "2023",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": null,
    "market_cap": null,
    "cash": "1468.0",
    "total_debt": "2801.0",
    "net_debt": "1333",
    "enterprise_value": null,
    "revenue": "6717.0",
    "ebitda": "1940.0",
    "ebit": "880.0",
    "net_income": "655.0",
    "total_equity": "9512.0",
    "free_cash_flow_reported": null,
    "free_cash_flow_calculated": "-294.0",
    "eps": "8.88",
    "dividend_per_share": "4.0",
    "pe_ratio": null,
    "pb_ratio": null,
    "ev_to_ebitda": null,
    "ev_to_ebit": null,
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": null,
    "dividend_yield_pct": null,
    "market_data_source": null,
    "valuation_status": "missing_source_unavailable",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation multiples intentionally blank where documented market inputs or a controlled same-unit basis are unavailable."
  },
  {
    "ticker": "LONN.SW",
    "company_name": "Lonza Group Ltd",
    "sector": "Health Care",
    "industry": "Pharmaceutical Manufacturing / CDMO",
    "fiscal_year": "2024",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": null,
    "market_cap": null,
    "cash": "1111.0",
    "total_debt": "4710.0",
    "net_debt": "3599",
    "enterprise_value": null,
    "revenue": "6574.0",
    "ebitda": "1695.0",
    "ebit": "964.0",
    "net_income": "637.0",
    "total_equity": "9388.0",
    "free_cash_flow_reported": null,
    "free_cash_flow_calculated": "-143.0",
    "eps": "8.93",
    "dividend_per_share": "4.0",
    "pe_ratio": null,
    "pb_ratio": null,
    "ev_to_ebitda": null,
    "ev_to_ebit": null,
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": null,
    "dividend_yield_pct": null,
    "market_data_source": null,
    "valuation_status": "missing_source_unavailable",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation multiples intentionally blank where documented market inputs or a controlled same-unit basis are unavailable."
  },
  {
    "ticker": "LONN.SW",
    "company_name": "Lonza Group Ltd",
    "sector": "Health Care",
    "industry": "Pharmaceutical Manufacturing / CDMO",
    "fiscal_year": "2025",
    "reporting_currency": "CHF",
    "market_currency": "CHF",
    "shares_outstanding": null,
    "year_end_share_price": null,
    "market_cap": null,
    "cash": "719.0",
    "total_debt": "4185.0",
    "net_debt": "3466",
    "enterprise_value": null,
    "revenue": "6531.0",
    "ebitda": "1970.0",
    "ebit": "1239.0",
    "net_income": "-275.0",
    "total_equity": "7966.0",
    "free_cash_flow_reported": null,
    "free_cash_flow_calculated": "-217.0",
    "eps": "-3.93",
    "dividend_per_share": "5.0",
    "pe_ratio": null,
    "pb_ratio": null,
    "ev_to_ebitda": null,
    "ev_to_ebit": null,
    "price_to_reported_fcf": null,
    "price_to_calculated_fcf": null,
    "market_cap_to_revenue": null,
    "ev_to_revenue": null,
    "dividend_yield_pct": null,
    "market_data_source": null,
    "valuation_status": "missing_source_unavailable",
    "fx_status": "not_required",
    "fx_rate_used": null,
    "fx_source": null,
    "notes": "Valuation multiples intentionally blank where documented market inputs or a controlled same-unit basis are unavailable."
  }
]