Vertraagde tijd
Berne S.E.
18:00:02 18-03-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
66,32
CHF
|
+1,27%
|
|
-.--%
|
-2,42%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
14.665
|
12.640
|
14.689
|
10.631
|
9.465
|
8.650
|
-
|
-
|
Bedrijfswaarde
1 |
20.132
|
14.203
|
15.680
|
10.631
|
9.465
|
8.650
|
8.650
|
8.650
|
K/w-verhouding
|
21
x
|
32,6
x
|
53,6
x
|
-18,7
x
|
6
x
|
25
x
|
21,2
x
|
22,9
x
|
Dividendrendement
|
3,35%
|
3,03%
|
2,8%
|
3,69%
|
3,86%
|
4,24%
|
4,17%
|
4,36%
|
Marktkapitalisatie/omzet
|
2,91
x
|
2,14
x
|
2,11
x
|
-
|
1,54
x
|
1,48
x
|
1,74
x
|
-
|
Bedrijfswaarde/omzet
|
2,91
x
|
2,14
x
|
2,11
x
|
-
|
1,54
x
|
1,48
x
|
1,74
x
|
-
|
Bedrijfswaarde/EBITDA
|
12,5
x
|
16,6
x
|
16,6
x
|
-
|
7,59
x
|
6,43
x
|
7,57
x
|
-
|
Bedrijfswaarde/FCF
|
22.176.764
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,74
x
|
0,65
x
|
0,68
x
|
0,64
x
|
-
|
1,15
x
|
0,58
x
|
0,58
x
|
Aantal aandelen (in duizenden)
|
156.082
|
153.178
|
149.645
|
142.550
|
132.900
|
129.100
|
-
|
-
|
Referentieprijs
2 |
93,96
|
82,52
|
98,16
|
74,58
|
71,22
|
67,00
|
67,00
|
67,00
|
Datum van publicatie
|
11/03/20
|
11/03/21
|
10/03/22
|
9/03/23
|
14/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.038
|
5.916
|
6.961
|
-
|
6.137
|
5.845
|
4.968
|
-
|
EBITDA
1 |
1.176
|
763,1
|
884,8
|
-
|
1.248
|
1.344
|
1.143
|
-
|
Bedrijfsresultaat (EBIT)
1 |
743
|
224,9
|
318,2
|
409,9
|
728,1
|
803,5
|
551
|
-
|
Operationele Marge
|
14,75%
|
3,8%
|
4,57%
|
-
|
11,86%
|
13,75%
|
11,09%
|
-
|
Resultaat voor belastingen (EBT)
1 |
834
|
510,1
|
367,8
|
-
|
499,7
|
442,8
|
461,4
|
-
|
Nettowinst (verlies)
1 |
705
|
391
|
279
|
-584,7
|
1.723
|
360
|
431
|
391
|
Nettomarge
|
13,99%
|
6,61%
|
4,01%
|
-
|
28,08%
|
6,16%
|
8,68%
|
-
|
WPA
2 |
4,480
|
2,530
|
1,830
|
-3,990
|
11,87
|
2,680
|
3,166
|
2,920
|
Free Cash Flow
|
661,3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
13,13%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
56,25%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
93,8%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
3,150
|
2,500
|
2,750
|
2,750
|
2,750
|
2,839
|
2,792
|
2,920
|
Datum van publicatie
|
11/03/20
|
11/03/21
|
10/03/22
|
9/03/23
|
14/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
5.467
|
1.563
|
991
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,65
x
|
2,048
x
|
1,119
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
661
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
3,95%
|
2,02%
|
1,43%
|
2,4%
|
-
|
2,79%
|
2,88%
|
-
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
127,0
|
127,0
|
144,0
|
116,0
|
-
|
58,30
|
116,0
|
115,0
|
Cashflow per aandeel
|
6,760
|
7,970
|
6,650
|
-
|
-
|
-
|
-
|
-
|
Capex
|
403
|
360
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
7,99%
|
6,09%
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
11/03/20
|
11/03/21
|
10/03/22
|
9/03/23
|
14/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Gemiddelde koersdoel
89,83
EUR Spread / Gemiddelde doel +34,08% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +24,02% | 83,29 mld. | | +9,72% | 17,44 mld. | | +53,03% | 16,82 mld. | | +9,27% | 14,71 mld. | | -4,23% | 12,37 mld. | | +10,96% | 11,5 mld. | | -0,70% | 10,97 mld. | | +26,06% | 10,06 mld. | | +94,30% | 9,25 mld. |
Holdingmaatschappijen - Andere
|