Also trades as: 0QQ9.L (LSE) · $vol 2M · SULZF (OTC) · $vol 0M

CHF 159.70 ($192.13)

+2.40 (+1.53%)

Weekly Expected Move ±3.9%

CHF 147 CHF 153 CHF 160 CHF 166 CHF 172

SIX · Industrials · Industrial - Machinery · Tech Score Buy · Power 61 · CHF 5.4B mcap · 17M float · 0.269% daily turnover

Revenue

$3.6B +0.7% ▲

5Y CAGR: +3.7%

Gross Profit

$1.2B +3.4% ▲

5Y CAGR: +7.0%

Operating Income

$445M +16.3% ▲

5Y CAGR: +22.3%

Net Income

$293M +11.8% ▲

5Y CAGR: +28.5%

EPS (Diluted)

$8.57 +12.2% ▲

5Y CAGR: +28.6%

EBITDA

$563M +12.0% ▲

5Y CAGR: +16.6%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$3.2B	$3.2B	$3.3B	$3.5B	$3.6B
YoY Growth	+6.3%	+0.8%	+3.2%	+7.6%	+0.7%
Cost of Revenue	$2.2B	$2.2B	$2.2B	$2.3B	$2.3B
Gross Profit	$947M	$940M	$1.1B	$1.2B	$1.2B
Gross Margin	30.0%	29.5%	33.0%	33.5%	34.4%
R&D Expenses	$64M	$66M	$71M	$76M	$78M
SG&A Expenses	$682M	$723M	$694M	$718M	$701M
Operating Expenses	$725M	$828M	$755M	$801M	$779M
Operating Income	$222M	$111M	$330M	$382M	$445M
Operating Margin	7.0%	3.5%	10.0%	10.8%	12.5%
Interest Expense	$24M	$26M	$24M	$29M	$24M
Income Before Tax	$198M	$107M	$304M	$354M	$387M
Tax Expense	$57M	$79M	$74M	$88M	$92M
Net Income	$1.4B	$29M	$229M	$262M	$293M
Net Margin	44.9%	0.9%	7.0%	7.4%	8.2%
EPS (Diluted)	$41.28	$0.83	$6.66	$7.64	$8.57
EBITDA	$355M	$250M	$440M	$503M	$563M
Shares Outstanding	34M	35M	34M	34M	34M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$1.7B	$1.6B	$1.7B	$1.7B	$1.8B	$1.7B	$1.8B	$1.7B
Cost of Revenue	$1.2B	$1.1B	$1.1B	$1.1B	$1.2B	$1.2B	$1.2B	$1.1B
Gross Profit	$509M	$517M	$568M	$573M	$610M	$585M	$638M	$583M
Gross Margin	30.6%	32.3%	33.8%	33.7%	33.3%	33.6%	35.2%	34.9%
R&D Expenses	$34M	$35M	$36M	$37M	$40M	$37M	$41M	$35M
SG&A Expenses	$337M	$339M	$354M	$357M	$361M	$354M	$349M	$352M
Operating Expenses	$371M	$374M	$390M	$394M	$400M	$393M	$390M	$386M
Operating Income	$138M	$142M	$178M	$176M	$210M	$193M	$248M	$197M
Operating Margin	8.3%	8.9%	10.6%	10.4%	11.4%	11.0%	13.7%	11.8%
Interest Expense	$13M	$15M	$10M	$12M	$12M	$12M	$12M	$13M
Income Before Tax	$127M	$139M	$169M	$156M	$197M	$169M	$218M	$178M
Tax Expense	$48M	$33M	$40M	$39M	$49M	$41M	$52M	$39M
Net Income	$77M	$104M	$125M	$117M	$145M	$128M	$165M	$138M
Net Margin	4.6%	6.5%	7.5%	6.9%	7.9%	7.3%	9.1%	8.2%
EPS (Diluted)	$2.26	$3.03	$3.63	$3.40	$4.24	$3.74	$4.83	$4.05
EBITDA	$195M	$209M	$232M	$225M	$272M	$256M	$309M	$256M
Shares Outstanding	34M	34M	34M	34M	34M	34M	34M	34M

SUN.SW SIX