Vertraagde tijd
Berne S.E.
18:00:01 17-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
149,6
CHF
|
+0,32%
|
|
-1,02%
|
+19,01%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
51.829
|
111.124
|
175.285
|
104.432
|
238.141
|
268.890
|
-
|
-
|
Bedrijfswaarde
1 |
50.812
|
109.164
|
171.990
|
101.044
|
234.836
|
261.140
|
255.405
|
248.577
|
K/w-verhouding
|
152
x
|
44,8
x
|
56,5
x
|
77,1
x
|
278
x
|
104
x
|
47,9
x
|
37,8
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
7,7
x
|
11,4
x
|
10,7
x
|
4,42
x
|
10,5
x
|
10,5
x
|
8,24
x
|
6,99
x
|
Bedrijfswaarde/omzet
|
7,55
x
|
11,2
x
|
10,5
x
|
4,28
x
|
10,4
x
|
10,2
x
|
7,82
x
|
6,46
x
|
Bedrijfswaarde/EBITDA
|
47,8
x
|
55,4
x
|
38,4
x
|
14,5
x
|
35,2
x
|
51,7
x
|
28
x
|
19,7
x
|
Bedrijfswaarde/FCF
|
184
x
|
140
x
|
53,4
x
|
32,4
x
|
209
x
|
58,4
x
|
35,3
x
|
28
x
|
FCF Yield
|
0,54%
|
0,71%
|
1,87%
|
3,08%
|
0,48%
|
1,71%
|
2,83%
|
3,58%
|
Price to Book
|
18
x
|
19,1
x
|
23,8
x
|
1,85
x
|
4,26
x
|
4,66
x
|
4,41
x
|
3,95
x
|
Aantal aandelen (in duizenden)
|
1.138.599
|
1.204.074
|
1.207.610
|
1.612.356
|
1.615.499
|
1.616.314
|
-
|
-
|
Referentieprijs
2 |
45,52
|
92,29
|
145,2
|
64,77
|
147,4
|
166,4
|
166,4
|
166,4
|
Datum van publicatie
|
28/01/20
|
26/01/21
|
1/02/22
|
31/01/23
|
30/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.731
|
9.763
|
16.434
|
23.601
|
22.680
|
25.540
|
32.643
|
38.451
|
EBITDA
1 |
1.062
|
1.969
|
4.476
|
6.971
|
6.665
|
5.052
|
9.121
|
12.599
|
Bedrijfsresultaat (EBIT)
1 |
840
|
1.657
|
4.069
|
6.345
|
4.854
|
6.496
|
10.232
|
13.086
|
Operationele Marge
|
12,48%
|
16,97%
|
24,76%
|
26,88%
|
21,4%
|
25,43%
|
31,34%
|
34,03%
|
Resultaat voor belastingen (EBT)
1 |
372
|
1.275
|
3.669
|
1.184
|
492
|
2.563
|
6.290
|
9.106
|
Nettowinst (verlies)
1 |
341
|
2.490
|
3.162
|
1.320
|
854
|
2.425
|
5.872
|
7.343
|
Nettomarge
|
5,07%
|
25,5%
|
19,24%
|
5,59%
|
3,77%
|
9,5%
|
17,99%
|
19,1%
|
WPA
2 |
0,3000
|
2,060
|
2,570
|
0,8400
|
0,5300
|
1,606
|
3,473
|
4,404
|
Free Cash Flow
1 |
276
|
777
|
3.220
|
3.115
|
1.121
|
4.470
|
7.232
|
8.889
|
FCF-marge
|
4,1%
|
7,96%
|
19,59%
|
13,2%
|
4,94%
|
17,5%
|
22,15%
|
23,12%
|
Kasstroomconversie (ebitda)
|
25,99%
|
39,46%
|
71,94%
|
44,69%
|
16,82%
|
88,47%
|
79,29%
|
70,55%
|
Kasstroomconversie (nettowinst)
|
80,94%
|
31,2%
|
101,83%
|
235,98%
|
131,26%
|
184,3%
|
123,16%
|
121,04%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28/01/20
|
26/01/21
|
1/02/22
|
31/01/23
|
30/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
4.826
|
5.887
|
6.550
|
5.565
|
5.599
|
5.353
|
5.359
|
5.800
|
6.168
|
5.473
|
5.718
|
6.626
|
7.635
|
7.294
|
7.733
|
EBITDA
1 |
1.446
|
1.967
|
2.139
|
1.427
|
1.438
|
837
|
829
|
1.047
|
1.776
|
820
|
811
|
1.237
|
1.624
|
1.635
|
1.714
|
Bedrijfsresultaat (EBIT)
1 |
1.328
|
1.837
|
1.982
|
1.264
|
1.262
|
1.098
|
1.068
|
1.276
|
1.412
|
1.133
|
1.247
|
1.763
|
2.327
|
2.106
|
2.358
|
Operationele Marge
|
27,52%
|
31,2%
|
30,26%
|
22,71%
|
22,54%
|
20,51%
|
19,93%
|
22%
|
22,89%
|
20,7%
|
21,8%
|
26,6%
|
30,48%
|
28,87%
|
30,49%
|
Resultaat voor belastingen (EBT)
1 |
1.203
|
896
|
497
|
-73
|
-136
|
-127
|
-2
|
257
|
364
|
64
|
260,3
|
688,7
|
1.248
|
1.185
|
1.377
|
Nettowinst (verlies)
1 |
974
|
786
|
447
|
66
|
21
|
-139
|
27
|
299
|
667
|
123
|
296,9
|
676,6
|
1.207
|
1.120
|
1.285
|
Nettomarge
|
20,18%
|
13,35%
|
6,82%
|
1,19%
|
0,38%
|
-2,6%
|
0,5%
|
5,16%
|
10,81%
|
2,25%
|
5,19%
|
10,21%
|
15,81%
|
15,35%
|
16,62%
|
WPA
2 |
0,8000
|
0,5600
|
0,2700
|
0,0400
|
0,0100
|
-0,0900
|
0,0200
|
0,1800
|
0,4100
|
0,0700
|
0,1861
|
0,4411
|
0,7762
|
0,7041
|
0,8362
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
1/02/22
|
3/05/22
|
2/08/22
|
1/11/22
|
31/01/23
|
2/05/23
|
1/08/23
|
31/10/23
|
30/01/24
|
30/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
1.017
|
1.960
|
3.295
|
3.388
|
3.305
|
7.750
|
13.485
|
20.313
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
276
|
777
|
3.220
|
3.115
|
1.121
|
4.470
|
7.232
|
8.889
|
ROE (netto-inkomsten/eigen vermogen)
|
36,9%
|
36,4%
|
51,5%
|
17,7%
|
7,78%
|
9,03%
|
14,5%
|
15,8%
|
ROA (netto-inkomsten/totale activa)
|
14,3%
|
21%
|
32,1%
|
13,8%
|
5,04%
|
7,3%
|
9,8%
|
10,1%
|
Totale activa
1 |
2.387
|
11.849
|
9.841
|
9.593
|
16.933
|
33.218
|
59.941
|
72.849
|
Nettoactief per aandeel
2 |
2,520
|
4,840
|
6,100
|
35,10
|
34,60
|
35,70
|
37,80
|
42,10
|
Cashflow per aandeel
2 |
0,4400
|
0,8900
|
2,860
|
2,270
|
1,030
|
1,990
|
4,120
|
5,650
|
Capex
1 |
217
|
294
|
301
|
450
|
546
|
600
|
701
|
773
|
Capex/omzet
|
3,22%
|
3,01%
|
1,83%
|
1,91%
|
2,41%
|
2,35%
|
2,15%
|
2,01%
|
Datum van publicatie
|
28/01/20
|
26/01/21
|
1/02/22
|
31/01/23
|
30/01/24
|
-
|
-
|
-
|
Laatste slotkoers
166,4
USD Gemiddelde koersdoel
188
USD Spread / Gemiddelde doel +12,98% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +129,40% | 2.619 mld. | | +45,87% | 700 mld. | | +26,26% | 652 mld. | | +47,27% | 235 mld. | | +17,23% | 181 mld. | | +55,09% | 143 mld. | | +65,61% | 119 mld. | | +17,14% | 115 mld. | | +43,11% | 102 mld. |
Halfgeleiders - Andere
|