Vertraagde tijd
Berne S.E.
18:00:02 10-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
38,4
CHF
|
-0,03%
|
|
-.--%
|
+22,98%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.738
|
5.625
|
5.800
|
6.081
|
5.131
|
4.511
|
-
|
-
|
Bedrijfswaarde
1 |
12.349
|
11.355
|
10.685
|
11.798
|
10.618
|
9.918
|
9.849
|
9.619
|
K/w-verhouding
|
13,9
x
|
3.670
x
|
9
x
|
8,39
x
|
7,56
x
|
7,68
x
|
7,08
x
|
6,66
x
|
Dividendrendement
|
4,03%
|
1,2%
|
1,59%
|
1,51%
|
1,79%
|
2,02%
|
2,11%
|
2,27%
|
Marktkapitalisatie/omzet
|
1,25
x
|
1,72
x
|
1,28
x
|
1,24
x
|
1,06
x
|
0,98
x
|
0,95
x
|
0,94
x
|
Bedrijfswaarde/omzet
|
2,7
x
|
3,48
x
|
2,35
x
|
2,41
x
|
2,19
x
|
2,15
x
|
2,07
x
|
2
x
|
Bedrijfswaarde/EBITDA
|
13,3
x
|
32,5
x
|
10,8
x
|
11,1
x
|
10,3
x
|
11,4
x
|
10,4
x
|
9,77
x
|
Bedrijfswaarde/FCF
|
18
x
|
10,8
x
|
12,5
x
|
29,7
x
|
19,4
x
|
17,7
x
|
12,5
x
|
-
|
FCF Yield
|
5,56%
|
9,22%
|
8,01%
|
3,36%
|
5,16%
|
5,64%
|
7,99%
|
-
|
Price to Book
|
3,17
x
|
3,26
x
|
2,27
x
|
2,12
x
|
1,61
x
|
1,32
x
|
1,16
x
|
1,03
x
|
Aantal aandelen (in duizenden)
|
154.292
|
153.279
|
153.877
|
146.184
|
139.270
|
134.506
|
-
|
-
|
Referentieprijs
2 |
37,19
|
36,70
|
37,69
|
41,60
|
36,84
|
33,54
|
33,54
|
33,54
|
Datum van publicatie
|
28/01/20
|
2/02/21
|
8/02/22
|
2/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.573
|
3.264
|
4.540
|
4.888
|
4.845
|
4.618
|
4.759
|
4.820
|
EBITDA
1 |
928,7
|
349,9
|
992
|
1.061
|
1.035
|
873,5
|
948,2
|
984
|
Bedrijfsresultaat (EBIT)
1 |
696,1
|
164,1
|
826,9
|
908,7
|
779,1
|
682,9
|
759,6
|
835,8
|
Operationele Marge
|
15,22%
|
5,03%
|
18,21%
|
18,59%
|
16,08%
|
14,79%
|
15,96%
|
17,34%
|
Resultaat voor belastingen (EBT)
1 |
557,4
|
-15,73
|
819,2
|
931,2
|
866,9
|
747
|
799,9
|
814,1
|
Nettowinst (verlies)
1 |
423,6
|
1,298
|
650
|
741
|
706,6
|
590,5
|
626
|
633,2
|
Nettomarge
|
9,26%
|
0,04%
|
14,32%
|
15,16%
|
14,59%
|
12,79%
|
13,16%
|
13,14%
|
WPA
2 |
2,680
|
0,0100
|
4,190
|
4,960
|
4,870
|
4,369
|
4,736
|
5,039
|
Free Cash Flow
1 |
686,8
|
1.047
|
855,5
|
396,8
|
547,5
|
559,1
|
787,2
|
-
|
FCF-marge
|
15,02%
|
32,07%
|
18,84%
|
8,12%
|
11,3%
|
12,11%
|
16,54%
|
-
|
Kasstroomconversie (ebitda)
|
73,96%
|
299,22%
|
86,24%
|
37,41%
|
52,88%
|
64%
|
83,02%
|
-
|
Kasstroomconversie (nettowinst)
|
162,13%
|
80.650,23%
|
131,61%
|
53,55%
|
77,48%
|
94,67%
|
125,73%
|
-
|
Dividend per aandeel
2 |
1,500
|
0,4400
|
0,6000
|
0,6300
|
0,6600
|
0,6783
|
0,7093
|
0,7622
|
Datum van publicatie
|
28/01/20
|
2/02/21
|
8/02/22
|
2/02/23
|
8/02/24
|
-
|
-
|
-
|
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 |
816
|
1.303
|
1.266
|
1.437
|
918,7
|
1.558
|
1.198
|
1.297
|
791,6
|
1.476
|
1.280
|
1.129
|
740
|
1.515
|
1.335
|
EBITDA
1 |
37,64
|
328,5
|
315,7
|
376,2
|
40,63
|
-
|
259,2
|
249,7
|
46,87
|
304,6
|
272,7
|
219,9
|
39,45
|
339,9
|
287,3
|
Bedrijfsresultaat (EBIT)
1 |
-5,059
|
289,2
|
277,6
|
338,7
|
3,558
|
369,6
|
221,3
|
209,3
|
-21,15
|
263,1
|
233,1
|
182,5
|
1,231
|
288,6
|
245,9
|
Operationele Marge
|
-0,62%
|
22,19%
|
21,92%
|
23,57%
|
0,39%
|
23,73%
|
18,47%
|
16,14%
|
-2,67%
|
17,82%
|
18,22%
|
16,17%
|
0,17%
|
19,05%
|
18,42%
|
Resultaat voor belastingen (EBT)
1 |
5,544
|
290,6
|
276,4
|
341,7
|
22,57
|
392
|
232
|
238,3
|
4,57
|
290,4
|
240,2
|
199,2
|
13
|
295,2
|
252,4
|
Nettowinst (verlies)
1 |
21,57
|
222,5
|
215,8
|
261,2
|
42
|
304,1
|
178
|
198,6
|
25,81
|
234,9
|
188,9
|
157,2
|
12,15
|
235,4
|
201,6
|
Nettomarge
|
2,64%
|
17,07%
|
17,04%
|
18,18%
|
4,57%
|
19,52%
|
14,86%
|
15,32%
|
3,26%
|
15,92%
|
14,77%
|
13,92%
|
1,64%
|
15,54%
|
15,1%
|
WPA
2 |
0,1400
|
1,450
|
1,460
|
1,780
|
0,2800
|
2,040
|
1,220
|
1,380
|
0,1800
|
1,720
|
1,410
|
1,150
|
0,0946
|
1,718
|
1,684
|
Dividend per aandeel
2 |
0,1500
|
0,1575
|
0,1575
|
0,1575
|
0,1575
|
0,1650
|
0,1650
|
0,1650
|
0,1650
|
0,1725
|
0,1692
|
0,1692
|
0,1692
|
0,1815
|
0,1815
|
Datum van publicatie
|
8/02/22
|
27/04/22
|
28/07/22
|
26/10/22
|
2/02/23
|
27/04/23
|
27/07/23
|
26/10/23
|
8/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
6.611
|
5.730
|
4.886
|
5.717
|
5.487
|
5.407
|
5.338
|
5.107
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
7,119
x
|
16,38
x
|
4,925
x
|
5,39
x
|
5,299
x
|
6,19
x
|
5,629
x
|
5,19
x
|
Free Cash Flow
1 |
687
|
1.047
|
856
|
397
|
547
|
559
|
787
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
23,7%
|
6,7%
|
30,5%
|
27,2%
|
22,9%
|
18,1%
|
19,2%
|
20%
|
ROA (netto-inkomsten/totale activa)
|
4%
|
1,05%
|
5,66%
|
6,57%
|
5,98%
|
5%
|
5,3%
|
5,3%
|
Totale activa
1 |
10.597
|
123,6
|
11.484
|
11.272
|
11.817
|
11.810
|
11.812
|
11.947
|
Nettoactief per aandeel
2 |
11,70
|
11,30
|
16,60
|
19,60
|
22,80
|
25,30
|
28,80
|
32,60
|
Cashflow per aandeel
2 |
5,600
|
-
|
6,300
|
3,670
|
5,200
|
8,810
|
8,470
|
-
|
Capex
1 |
181
|
131
|
120
|
152
|
207
|
228
|
256
|
230
|
Capex/omzet
|
3,97%
|
4,01%
|
2,65%
|
3,1%
|
4,28%
|
4,93%
|
5,37%
|
4,77%
|
Datum van publicatie
|
28/01/20
|
2/02/21
|
8/02/22
|
2/02/23
|
8/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
33,54
USD Gemiddelde koersdoel
42,44
USD Spread / Gemiddelde doel +26,55% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +39,79% | 31,82 mld. | | +12,66% | 15,34 mld. | | +16,80% | 13,48 mld. | | +34,86% | 13,39 mld. | | +18,22% | 9,05 mld. | | -28,06% | 3,78 mld. | | +10,50% | 1,92 mld. | | +31,40% | 1,92 mld. | | +26,38% | 1,14 mld. |
Motorfietsen & Scooters
|