Beurs gesloten -
Swiss Exchange
17:30:02 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
60,25
CHF
|
-0,74%
|
|
-2,98%
|
-1,39%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.024
|
4.667
|
5.669
|
4.632
|
5.003
|
4.935
|
-
|
-
|
Bedrijfswaarde
1 |
4.256
|
4.784
|
5.723
|
4.473
|
6.882
|
6.729
|
6.548
|
6.291
|
K/w-verhouding
|
23,4
x
|
40,7
x
|
26,6
x
|
16,8
x
|
21,3
x
|
16,6
x
|
14,1
x
|
12,6
x
|
Dividendrendement
|
2,54%
|
1,32%
|
1,44%
|
2,3%
|
2,13%
|
2,3%
|
2,48%
|
2,67%
|
Marktkapitalisatie/omzet
|
1,08
x
|
1,47
x
|
1,52
x
|
1,16
x
|
1,24
x
|
0,97
x
|
0,94
x
|
0,9
x
|
Bedrijfswaarde/omzet
|
1,14
x
|
1,5
x
|
1,54
x
|
1,12
x
|
1,71
x
|
1,33
x
|
1,25
x
|
1,15
x
|
Bedrijfswaarde/EBITDA
|
11,4
x
|
16
x
|
13,9
x
|
8,82
x
|
13,5
x
|
10,3
x
|
9,3
x
|
8,32
x
|
Bedrijfswaarde/FCF
|
30,4
x
|
24,3
x
|
37,4
x
|
27,8
x
|
51,7
x
|
23,6
x
|
20,2
x
|
16,4
x
|
FCF Yield
|
3,29%
|
4,12%
|
2,67%
|
3,6%
|
1,93%
|
4,24%
|
4,95%
|
6,1%
|
Price to Book
|
2,88
x
|
3,45
x
|
3,85
x
|
2,89
x
|
-114
x
|
2,8
x
|
2,41
x
|
2,14
x
|
Aantal aandelen (in duizenden)
|
81.866
|
81.875
|
81.864
|
81.832
|
81.886
|
81.905
|
-
|
-
|
Referentieprijs
2 |
49,15
|
57,00
|
69,25
|
56,60
|
61,10
|
60,25
|
60,25
|
60,25
|
Datum van publicatie
|
26/02/20
|
3/03/21
|
2/03/22
|
1/03/23
|
19/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.720
|
3.184
|
3.722
|
3.998
|
4.026
|
5.063
|
5.257
|
5.455
|
EBITDA
1 |
374
|
299
|
412
|
507
|
511
|
652,3
|
703,9
|
756,3
|
Bedrijfsresultaat (EBIT)
1 |
281
|
185
|
278
|
391
|
365
|
490,2
|
540
|
589,3
|
Operationele Marge
|
7,55%
|
5,81%
|
7,47%
|
9,78%
|
9,07%
|
9,68%
|
10,27%
|
10,8%
|
Resultaat voor belastingen (EBT)
1 |
203
|
143
|
253
|
354
|
313
|
414,6
|
470,1
|
521,2
|
Nettowinst (verlies)
1 |
173
|
116
|
214
|
276
|
235
|
296,9
|
349,3
|
391,3
|
Nettomarge
|
4,65%
|
3,64%
|
5,75%
|
6,9%
|
5,84%
|
5,86%
|
6,64%
|
7,17%
|
WPA
2 |
2,100
|
1,400
|
2,600
|
3,370
|
2,870
|
3,619
|
4,272
|
4,775
|
Free Cash Flow
1 |
140
|
197
|
153
|
161
|
133
|
285,5
|
324
|
383,7
|
FCF-marge
|
3,76%
|
6,19%
|
4,11%
|
4,03%
|
3,3%
|
5,64%
|
6,16%
|
7,03%
|
Kasstroomconversie (ebitda)
|
37,43%
|
65,89%
|
37,14%
|
31,76%
|
26,03%
|
43,76%
|
46,03%
|
50,73%
|
Kasstroomconversie (nettowinst)
|
80,92%
|
169,83%
|
71,5%
|
58,33%
|
56,6%
|
96,18%
|
92,75%
|
98,06%
|
Dividend per aandeel
2 |
1,250
|
0,7500
|
1,000
|
1,300
|
1,300
|
1,386
|
1,493
|
1,608
|
Datum van publicatie
|
26/02/20
|
3/03/21
|
2/03/22
|
1/03/23
|
19/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
---|
Omzet
1 |
1.528
|
1.656
|
1.835
|
1.887
|
1.971
|
2.027
|
1.961
|
2.065
|
EBITDA
|
118
|
-
|
209
|
-
|
240
|
-
|
239
|
-
|
Bedrijfsresultaat (EBIT)
1 |
57
|
121
|
141
|
137
|
179
|
-
|
184
|
181
|
Operationele Marge
|
3,73%
|
7,31%
|
7,68%
|
7,26%
|
9,08%
|
-
|
9,38%
|
8,77%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
150
|
Nettowinst (verlies)
1 |
34
|
-
|
108
|
-
|
125
|
-
|
123
|
112
|
Nettomarge
|
2,23%
|
-
|
5,89%
|
-
|
6,34%
|
-
|
6,27%
|
5,42%
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
21/07/20
|
3/03/21
|
21/07/21
|
2/03/22
|
20/07/22
|
1/03/23
|
20/07/23
|
19/03/24
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
232
|
117
|
54
|
-
|
1.879
|
1.794
|
1.613
|
1.357
|
Nettokaspositie
1 |
-
|
-
|
-
|
159
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,6203
x
|
0,3913
x
|
0,1311
x
|
-
|
3,677
x
|
2,75
x
|
2,292
x
|
1,794
x
|
Free Cash Flow
1 |
140
|
197
|
153
|
161
|
133
|
286
|
324
|
384
|
ROE (netto-inkomsten/eigen vermogen)
|
12%
|
8%
|
13,8%
|
17,8%
|
30,2%
|
18,3%
|
17,6%
|
17,6%
|
ROA (netto-inkomsten/totale activa)
|
-
|
3,42%
|
5,93%
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
3.394
|
3.606
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
17,10
|
16,50
|
18,00
|
19,60
|
-0,5400
|
21,50
|
25,00
|
28,10
|
Cashflow per aandeel
2 |
3,880
|
4,130
|
3,520
|
3,980
|
4,120
|
3,410
|
5,520
|
6,110
|
Capex
1 |
178
|
145
|
135
|
165
|
205
|
199
|
190
|
198
|
Capex/omzet
|
4,78%
|
4,55%
|
3,63%
|
4,13%
|
5,09%
|
3,94%
|
3,61%
|
3,63%
|
Datum van publicatie
|
26/02/20
|
3/03/21
|
2/03/22
|
1/03/23
|
19/03/24
|
-
|
-
|
-
|
Laatste slotkoers
60,25
CHF Gemiddelde koersdoel
75
CHF Spread / Gemiddelde doel +24,48% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -1,39% | 5,49 mld. | | +14,78% | 87,45 mld. | | +9,79% | 65,02 mld. | | +17,46% | 36,65 mld. | | +18,60% | 32,88 mld. | | +0,64% | 26,09 mld. | | +7,14% | 25,92 mld. | | -2,61% | 25,14 mld. | | +17,32% | 24,8 mld. | | -4,14% | 20,94 mld. |
Industriële machines & uitrusting - Andere
|