Vertraagde tijd
Berne S.E.
18:00:03 16-02-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
93,04
CHF
|
-.--%
|
|
-.--%
|
-.--%
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
41.126
|
39.184
|
56.313
|
43.295
|
55.190
|
68.006
|
-
|
-
|
Bedrijfswaarde
1 |
45.353
|
43.355
|
60.624
|
51.865
|
55.296
|
74.357
|
72.761
|
70.955
|
K/w-verhouding
|
18
x
|
20,2
x
|
24,7
x
|
13,5
x
|
26
x
|
37,4
x
|
27,9
x
|
24,7
x
|
Dividendrendement
|
2,92%
|
3,05%
|
2,14%
|
2,81%
|
2,15%
|
1,78%
|
1,83%
|
1,89%
|
Marktkapitalisatie/omzet
|
2,24
x
|
2,33
x
|
3,09
x
|
2,21
x
|
3,64
x
|
3,87
x
|
3,67
x
|
3,48
x
|
Bedrijfswaarde/omzet
|
2,47
x
|
2,58
x
|
3,32
x
|
2,64
x
|
3,65
x
|
4,23
x
|
3,92
x
|
3,64
x
|
Bedrijfswaarde/EBITDA
|
11,8
x
|
13
x
|
15
x
|
11,8
x
|
14,1
x
|
16,3
x
|
14,5
x
|
13,2
x
|
Bedrijfswaarde/FCF
|
19,7
x
|
17
x
|
20,2
x
|
21,7
x
|
202
x
|
27,7
x
|
21,3
x
|
18,1
x
|
FCF Yield
|
5,07%
|
5,87%
|
4,94%
|
4,61%
|
0,5%
|
3,61%
|
4,69%
|
5,51%
|
Price to Book
|
5,09
x
|
4,71
x
|
5,71
x
|
2,68
x
|
2,18
x
|
3,15
x
|
3,07
x
|
2,94
x
|
Aantal aandelen (in duizenden)
|
615.101
|
597.592
|
597.800
|
591.300
|
571.500
|
572.100
|
-
|
-
|
Referentieprijs
2 |
66,86
|
65,57
|
94,20
|
73,22
|
96,57
|
118,9
|
118,9
|
118,9
|
Datum van publicatie
|
5/11/19
|
3/11/20
|
3/11/21
|
31/10/22
|
7/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
18.372
|
16.785
|
18.236
|
19.629
|
15.165
|
17.562
|
18.541
|
19.516
|
EBITDA
1 |
3.855
|
3.345
|
4.035
|
4.378
|
3.929
|
4.572
|
5.026
|
5.393
|
Bedrijfsresultaat (EBIT)
1 |
3.033
|
2.491
|
3.066
|
3.339
|
2.878
|
2.838
|
3.624
|
3.841
|
Operationele Marge
|
16,51%
|
14,84%
|
16,81%
|
17,01%
|
18,98%
|
16,16%
|
19,55%
|
19,68%
|
Resultaat voor belastingen (EBT)
1 |
2.859
|
2.335
|
2.912
|
4.085
|
2.726
|
2.355
|
3.221
|
3.487
|
Nettowinst (verlies)
1 |
2.306
|
1.965
|
2.303
|
3.231
|
2.152
|
1.906
|
2.499
|
2.725
|
Nettomarge
|
12,55%
|
11,71%
|
12,63%
|
16,46%
|
14,19%
|
10,85%
|
13,48%
|
13,97%
|
WPA
2 |
3,710
|
3,240
|
3,820
|
5,410
|
3,720
|
3,182
|
4,264
|
4,818
|
Free Cash Flow
1 |
2.298
|
2.545
|
2.994
|
2.391
|
274
|
2.686
|
3.413
|
3.912
|
FCF-marge
|
12,51%
|
15,16%
|
16,42%
|
12,18%
|
1,81%
|
15,3%
|
18,41%
|
20,05%
|
Kasstroomconversie (ebitda)
|
59,61%
|
76,08%
|
74,2%
|
54,61%
|
6,97%
|
58,75%
|
67,91%
|
72,54%
|
Kasstroomconversie (nettowinst)
|
99,65%
|
129,52%
|
130%
|
74%
|
12,73%
|
140,99%
|
136,55%
|
143,54%
|
Dividend per aandeel
2 |
1,955
|
2,000
|
2,020
|
2,060
|
2,080
|
2,119
|
2,176
|
2,243
|
Datum van publicatie
|
5/11/19
|
3/11/20
|
3/11/21
|
31/10/22
|
7/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
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
|
2025 Q3
|
---|
Omzet
1 |
4.473
|
4.791
|
5.005
|
5.360
|
3.373
|
3.756
|
3.946
|
4.090
|
4.117
|
4.376
|
4.439
|
4.627
|
4.323
|
4.582
|
4.671
|
EBITDA
1 |
991
|
1.084
|
1.032
|
1.271
|
1.760
|
955
|
1.018
|
1.087
|
975
|
782
|
1.227
|
1.239
|
1.081
|
1.226
|
1.246
|
Bedrijfsresultaat (EBIT)
1 |
760
|
863
|
762
|
954
|
1.500
|
692
|
761
|
816
|
553
|
681
|
859,4
|
856,1
|
695
|
827,8
|
888
|
Operationele Marge
|
16,99%
|
18,01%
|
15,22%
|
17,8%
|
44,47%
|
18,42%
|
19,29%
|
19,95%
|
13,43%
|
15,56%
|
19,36%
|
18,5%
|
16,08%
|
18,07%
|
19,01%
|
Resultaat voor belastingen (EBT)
1 |
1.175
|
811
|
1.195
|
904
|
422
|
639
|
761
|
904
|
139
|
652
|
709
|
702,8
|
654,3
|
772,8
|
825,6
|
Nettowinst (verlies)
1 |
896
|
674
|
921
|
740
|
329
|
530
|
592
|
744
|
142
|
501
|
541,8
|
557,6
|
512,6
|
604,5
|
629,1
|
Nettomarge
|
20,03%
|
14,07%
|
18,4%
|
13,81%
|
9,75%
|
14,11%
|
15%
|
18,19%
|
3,45%
|
11,45%
|
12,21%
|
12,05%
|
11,86%
|
13,2%
|
13,47%
|
WPA
2 |
1,500
|
1,130
|
1,540
|
1,240
|
0,5600
|
0,9200
|
1,030
|
1,290
|
0,2500
|
0,8700
|
0,9223
|
1,041
|
0,9000
|
1,063
|
1,108
|
Dividend per aandeel
2 |
0,5150
|
0,5150
|
0,5150
|
0,5150
|
0,5200
|
0,5200
|
0,5200
|
0,5200
|
0,5250
|
0,5250
|
0,5280
|
0,5280
|
0,5840
|
0,5838
|
0,5406
|
Datum van publicatie
|
2/02/22
|
4/05/22
|
9/08/22
|
31/10/22
|
8/02/23
|
3/05/23
|
2/08/23
|
7/11/23
|
7/02/24
|
8/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
4.227
|
4.171
|
4.311
|
8.570
|
106
|
6.352
|
4.756
|
2.950
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,096
x
|
1,247
x
|
1,068
x
|
1,958
x
|
0,027
x
|
1,389
x
|
0,9463
x
|
0,547
x
|
Free Cash Flow
1 |
2.298
|
2.545
|
2.994
|
2.391
|
274
|
2.686
|
3.413
|
3.912
|
ROE (netto-inkomsten/eigen vermogen)
|
26,7%
|
23,5%
|
25,1%
|
31,9%
|
13,9%
|
12,9%
|
18,4%
|
23,3%
|
ROA (netto-inkomsten/totale activa)
|
11,3%
|
9,06%
|
9,68%
|
10,7%
|
33,7%
|
5,43%
|
5,98%
|
5,73%
|
Totale activa
1 |
20.443
|
21.689
|
23.799
|
30.193
|
6.383
|
35.071
|
41.812
|
47.535
|
Nettoactief per aandeel
2 |
13,10
|
13,90
|
16,50
|
27,40
|
44,20
|
37,80
|
38,70
|
40,40
|
Cashflow per aandeel
2 |
4,840
|
5,080
|
5,940
|
4,900
|
1,100
|
5,340
|
6,880
|
7,710
|
Capex
1 |
594
|
538
|
581
|
531
|
363
|
422
|
442
|
484
|
Capex/omzet
|
3,23%
|
3,21%
|
3,19%
|
2,71%
|
2,39%
|
2,4%
|
2,39%
|
2,48%
|
Datum van publicatie
|
5/11/19
|
3/11/20
|
3/11/21
|
31/10/22
|
7/11/23
|
-
|
-
|
-
|
Laatste slotkoers
118,9
USD Gemiddelde koersdoel
131,6
USD Spread / Gemiddelde doel +10,68% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +6,85% | 154 mld. | | +38,05% | 131 mld. | | +6,74% | 39,84 mld. | | +26,47% | 35,79 mld. | | +31,58% | 33,06 mld. | | +86,80% | 32,9 mld. | | -5,19% | 32,51 mld. | | +6,25% | 31,08 mld. | | +2,08% | 27,27 mld. |
Elektrische componenten & apparatuur - Andere
|