stockrow
Monday 9 November 2026
Export AEBI’s income statement to Excel — free account
Aebi Schmidt Holding AG
AEBIIndustrials Farm & Heavy Construction Machinery
Aebi Schmidt Holding AG’s revenue for fiscal 2025 (year ended December 2025) was $1.5 billion, up 40.6% from fiscal 2024.
- Revenue
- +78.7%
- EPS
- +333.3%
- Free cash flow
- +19.4%
- Total debt
- +32.0%
Quarter to June 2026, against a year earlier
11.17
0.10
+0.90%
Follow AEBI
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Jun ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | — | — | — | — | — | — | — | — | 1,086 | 1,527 | 1,952 | +40.6% | 2,055 | 2,152 | 2,276 | +14.2% | |
| Gross margin, % | — | — | — | — | — | — | — | — | 21.02 | 19.92 | 19.40 | (1.1) pt | ||||||
| EBT | — | — | — | — | — | — | — | — | 42 | 11 | 28 | (73.1%) | ||||||
| EBT margin, % | — | — | — | — | — | — | — | — | 3.84 | 0.73 | 1.44 | (3.1) pt | ||||||
| Net income | — | — | — | — | — | — | — | — | 31 | 10 | 21 | (68.4%) | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | — | — | — | — | — | — | — | — | 26.90 | 26.02 | 25.29 | (3.3%) | |||||
| Earnings | — | — | — | — | — | — | — | — | 0.76 | 0.17 | 0.32 | (77.7%) | ||||||
| Cash flow | — | — | — | — | — | — | — | — | 1.70 | 0.15 | 0.25 | (91.0%) | ||||||
| Capex | — | — | — | — | — | — | — | — | (0.34) | (0.23) | (0.16) | (31.2%) | ||||||
| Free cash flow | — | — | — | — | — | — | — | — | 1.37 | (0.08) | 0.09 | n/m | ||||||
| Book value | — | — | — | — | — | — | — | — | 9.05 | 13.89 | 10.68 | +53.6% | ||||||
| Shares, m | — | — | — | — | — | — | — | — | 40 | 59 | 72 | +45.3% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | — | — | — | 250.18 | 80.78 | 35.40 | 165.5 | |||||
| P/S | — | — | — | — | — | — | — | — | 3.09 | 0.49 | 0.44 | 1.8 | ||||||
| P/B | — | — | — | — | — | — | — | — | 9.35 | 0.91 | 1.05 | 5.1 | ||||||
| EV/Sales | — | — | — | — | — | — | — | — | 3.46 | 0.81 | 0.70 | 2.1 | ||||||
| EV/FCF | — | — | — | — | — | — | — | — | 87.58 | (271.02) | 194.89 | (91.7) | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | — | — | — | — | — | 69 | 9 | 20 | (87.0%) | |||||
| Capex | — | — | — | — | — | — | — | — | (14) | (14) | (12) | (0.1%) | ||||||
| Free cash flow | — | — | — | — | — | — | — | — | 55 | (5) | 7 | n/m | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | — | — | — | — | — | — | — | 251 | 416 | 444 | +66.0% | |||||
| Net debt | — | — | — | — | — | — | — | — | 335 | 496 | 508 | +48.3% | ||||||
| Shareholders’ equity | — | — | — | — | — | — | — | — | 365 | 815 | 824 | +123.2% | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | — | — | — | — | — | — | — | — | 0.00 | 0.63 | 1.31 | +0.6 pt | |||||
| ROIC | — | — | — | — | — | — | — | — | 6.12 | 3.48 | 4.09 | (2.6) pt | ||||||
| ROE | — | — | — | — | — | — | — | — | 0.00 | 1.65 | 3.58 | +1.7 pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | — | — | — | — | — | — | 5,700 | — | — | |||||
| Revenue/emp, $m | — | — | — | — | — | — | — | — | 0.00 | 0.27 | — | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Jun 2026 · fundamentals updated 26 Oct 2026
Aebi Schmidt Holding AG vs peers in Farm & Heavy Construction Machinery (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| BLBD Blue Bird Corporation | $1.8B | 6.9× | 6.7× | +29.94% (above 0%: growing) | +366.38% (above 0%: growing) | −58.60% (below 0%: shrinking) | 19.99% | 12.12% | Compare |
| ALG Alamo Group, Inc. | $1.6B | 20.7× | 18.2× | −4.02% (below 0%: shrinking) | −92.01% (below 0%: shrinking) | +24.63% (above 0%: growing) | 18.88% | 0.85% | Compare |
| LNN Lindsay Corporation | $1.1B | 19.9× | 21.1× | +5.21% (above 0%: growing) | +11.00% (above 0%: growing) | −20.40% (below 0%: shrinking) | 26.92% | 9.77% | Compare |
| AEBI Aebi Schmidt Holding AG | $866.8M | 35.4× | 16.5× | +78.73% (above 0%: growing) | n/m | +19.42% (above 0%: growing) | 19.60% | 5.45% | |
| ASTE Astec Industries, Inc. | $822.9M | 70.5× | 20.3× | +0.66% (above 0%: growing) | n/m | +187.80% (above 0%: growing) | 23.35% | (0.94%) | Compare |
| MTW The Manitowoc Company, Inc. | $809.2M | 30.9× | 23.1× | +10.91% (above 0%: growing) | +117.71% (above 0%: growing) | −84.33% (below 0%: shrinking) | 19.84% | 5.18% | Compare |
| CMCO Columbus McKinnon Corporation | $509.7M | — (loss-making) | — (loss-making) | +106.59% (above 0%: growing) | n/m | −201.82% (below 0%: shrinking) | 34.84% | 6.50% | Compare |
| HY Hyster-Yale, Inc. | $509.4M | — (loss-making) | — (loss-making) | −15.49% (below 0%: shrinking) | n/m | −42.79% (below 0%: shrinking) | 15.00% | (1.10%) | Compare |
| WNC Wabash National Corporation | $444.5M | — (loss-making) | — (loss-making) | +24.85% (above 0%: growing) | n/m | −128.61% (below 0%: shrinking) | 3.12% | (4.20%) | Compare |
| Median of peers | $816.0M | 20.7× | 20.3× | +8.06% | +64.36% | −50.69% | 19.92% | 3.02% |
Pay and ownership Proxy statement filed 10 April 2026
Chief executive’s pay
| Year | Total pay | Actually paid | $100 invested |
|---|---|---|---|
| 2025 | 2.85m | 2.92m | 93.00 |
Ownership
Directors and executive officers, together
39.10%
PCS Holding AG
24.70%
Gebuka AG
13.70%
Peter Spuhler
10.60%
Pzena Investment Management
5.50%
Total pay is as the Summary Compensation Table states it; actually paid revalues the year’s share awards
at its end, as the SEC’s pay-versus-performance rule asks. $100 invested is what $100 in the company’s
shares at the start of the earliest year shown was worth at each year’s end.
Ownership is the proxy’s own table: the directors and officers as a group, and every holder of 5% or more.
Read the proxy statement