slotkoers
Berne S.E.
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
- SEK
|
-.--%
|
|
-.--%
|
-.--%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
66.106
|
54.999
|
62.444
|
38.229
|
29.296
|
25.801
|
-
|
-
|
Bedrijfswaarde
1 |
73.789
|
56.555
|
71.035
|
62.077
|
55.522
|
51.992
|
49.089
|
45.445
|
K/w-verhouding
|
26,5
x
|
8,36
x
|
13,5
x
|
-29,3
x
|
-5,58
x
|
3.274
x
|
7,9
x
|
6,06
x
|
Dividendrendement
|
-
|
4,18%
|
4,19%
|
-
|
-
|
-
|
6,14%
|
7,72%
|
Marktkapitalisatie/omzet
|
0,56
x
|
0,47
x
|
0,5
x
|
0,28
x
|
0,22
x
|
0,19
x
|
0,19
x
|
0,18
x
|
Bedrijfswaarde/omzet
|
0,62
x
|
0,49
x
|
0,57
x
|
0,46
x
|
0,41
x
|
0,39
x
|
0,35
x
|
0,31
x
|
Bedrijfswaarde/EBITDA
|
7,66
x
|
5,46
x
|
5,91
x
|
9,98
x
|
8,3
x
|
6,01
x
|
4,12
x
|
3,46
x
|
Bedrijfswaarde/FCF
|
60,5
x
|
8,3
x
|
56,9
x
|
-7
x
|
-156
x
|
100
x
|
14,1
x
|
9,18
x
|
FCF Yield
|
1,65%
|
12,1%
|
1,76%
|
-14,3%
|
-0,64%
|
1%
|
7,08%
|
10,9%
|
Price to Book
|
2,93
x
|
2,94
x
|
3,34
x
|
2,31
x
|
2,59
x
|
2,3
x
|
1,79
x
|
1,44
x
|
Aantal aandelen (in duizenden)
|
287.397
|
287.397
|
283.420
|
270.028
|
270.028
|
270.028
|
-
|
-
|
Referentieprijs
2 |
229,9
|
191,4
|
219,5
|
140,8
|
108,1
|
94,94
|
94,94
|
94,94
|
Datum van publicatie
|
31/01/20
|
2/02/21
|
28/01/22
|
2/02/23
|
2/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
118.981
|
115.960
|
125.631
|
134.880
|
134.451
|
133.531
|
138.956
|
145.369
|
EBITDA
1 |
9.637
|
10.365
|
12.017
|
6.221
|
6.691
|
8.654
|
11.912
|
13.137
|
Bedrijfsresultaat (EBIT)
1 |
4.533
|
5.778
|
7.528
|
831
|
414
|
2.040
|
5.829
|
6.606
|
Operationele Marge
|
3,81%
|
4,98%
|
5,99%
|
0,62%
|
0,31%
|
1,53%
|
4,19%
|
4,54%
|
Resultaat voor belastingen (EBT)
1 |
2.456
|
5.096
|
6.255
|
-1.672
|
-5.111
|
287,8
|
4.281
|
5.327
|
Nettowinst (verlies)
1 |
2.509
|
6.584
|
4.677
|
-1.320
|
-5.227
|
-31,56
|
3.081
|
4.117
|
Nettomarge
|
2,11%
|
5,68%
|
3,72%
|
-0,98%
|
-3,89%
|
-0,02%
|
2,22%
|
2,83%
|
WPA
2 |
8,690
|
22,88
|
16,21
|
-4,810
|
-19,36
|
0,0290
|
12,02
|
15,68
|
Free Cash Flow
1 |
1.219
|
6.816
|
1.249
|
-8.869
|
-355
|
518
|
3.477
|
4.948
|
FCF-marge
|
1,02%
|
5,88%
|
0,99%
|
-6,58%
|
-0,26%
|
0,39%
|
2,5%
|
3,4%
|
Kasstroomconversie (ebitda)
|
12,65%
|
65,76%
|
10,39%
|
-
|
-
|
5,99%
|
29,19%
|
37,67%
|
Kasstroomconversie (nettowinst)
|
48,59%
|
103,52%
|
26,71%
|
-
|
-
|
-
|
112,86%
|
120,21%
|
Dividend per aandeel
2 |
-
|
8,000
|
9,200
|
-
|
-
|
-
|
5,830
|
7,331
|
Datum van publicatie
|
31/01/20
|
2/02/21
|
28/01/22
|
2/02/23
|
2/02/24
|
-
|
-
|
-
|
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 |
35.372
|
30.118
|
33.749
|
35.244
|
35.769
|
32.734
|
32.653
|
33.427
|
35.636
|
31.077
|
32.285
|
33.945
|
36.817
|
33.037
|
33.077
|
EBITDA
1 |
2.726
|
2.151
|
1.888
|
1.374
|
809
|
1.806
|
2.099
|
1.937
|
876
|
865
|
1.860
|
2.793
|
3.268
|
2.179
|
2.191
|
Bedrijfsresultaat (EBIT)
1 |
1.609
|
919
|
560
|
-35
|
-612
|
305
|
519
|
341
|
-724
|
-720
|
172
|
1.074
|
1.561
|
1.225
|
703
|
Operationele Marge
|
4,55%
|
3,05%
|
1,66%
|
-0,1%
|
-1,71%
|
0,93%
|
1,59%
|
1,02%
|
-2,03%
|
-2,32%
|
0,53%
|
3,16%
|
4,24%
|
3,71%
|
2,13%
|
Resultaat voor belastingen (EBT)
1 |
700
|
1.323
|
265
|
-786
|
-2.474
|
-770
|
-630
|
75
|
-3.785
|
-1.279
|
-308,7
|
674,5
|
1.067
|
271
|
274
|
Nettowinst (verlies)
1 |
596
|
950
|
257
|
-605
|
-1.922
|
-588
|
-648
|
123
|
-4.113
|
-1.230
|
-238,9
|
547,8
|
862,3
|
610,3
|
211
|
Nettomarge
|
1,68%
|
3,15%
|
0,76%
|
-1,72%
|
-5,37%
|
-1,8%
|
-1,98%
|
0,37%
|
-11,54%
|
-3,96%
|
-0,74%
|
1,61%
|
2,34%
|
1,85%
|
0,64%
|
WPA
2 |
2,070
|
3,370
|
0,9200
|
-2,230
|
-7,120
|
-2,180
|
-2,400
|
0,4500
|
-15,23
|
-4,550
|
-0,6807
|
1,896
|
2,752
|
2,260
|
0,7800
|
Dividend per aandeel
2 |
9,200
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,7000
|
1,000
|
-
|
Datum van publicatie
|
28/01/22
|
29/04/22
|
21/07/22
|
28/10/22
|
2/02/23
|
28/04/23
|
20/07/23
|
27/10/23
|
2/02/24
|
26/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
7.683
|
1.556
|
8.591
|
23.848
|
26.226
|
26.191
|
23.288
|
19.644
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,7972
x
|
0,1501
x
|
0,7149
x
|
3,833
x
|
3,92
x
|
3,027
x
|
1,955
x
|
1,495
x
|
Free Cash Flow
1 |
1.219
|
6.816
|
1.249
|
-8.869
|
-355
|
518
|
3.477
|
4.949
|
ROE (netto-inkomsten/eigen vermogen)
|
11,4%
|
34,1%
|
25,1%
|
-7%
|
-33,7%
|
0,83%
|
21,9%
|
24,4%
|
ROA (netto-inkomsten/totale activa)
|
2,46%
|
3,86%
|
4,51%
|
-0,6%
|
-4,2%
|
-0,04%
|
2,1%
|
2,87%
|
Totale activa
1 |
102.058
|
170.388
|
103.703
|
220.000
|
124.452
|
88.903
|
146.443
|
143.658
|
Nettoactief per aandeel
2 |
78,60
|
65,10
|
65,70
|
60,90
|
41,80
|
41,20
|
53,20
|
65,90
|
Cashflow per aandeel
2 |
29,20
|
41,50
|
24,50
|
-8,180
|
14,70
|
18,40
|
33,70
|
41,10
|
Capex
1 |
7.215
|
5.108
|
5.810
|
6.595
|
4.069
|
5.403
|
5.580
|
5.670
|
Capex/omzet
|
6,06%
|
4,4%
|
4,62%
|
4,89%
|
3,03%
|
4,05%
|
4,02%
|
3,9%
|
Datum van publicatie
|
31/01/20
|
2/02/21
|
28/01/22
|
2/02/23
|
2/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
94,94
SEK Gemiddelde koersdoel
114,8
SEK Spread / Gemiddelde doel +20,90% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +20,10% | 62 mld. | | +45,95% | 36,69 mld. | | -9,03% | 6,05 mld. | | +1,72% | 5,92 mld. | | +1,51% | 4,99 mld. | | +6,53% | 4,8 mld. | | -19,70% | 2,89 mld. | | +2,35% | 2,64 mld. | | +12,81% | 2,62 mld. |
Apparaten, gereedschappen & huishoudelijke artikelen - Andere
|