Vertraagde tijd
Berne S.E.
18:00:01 19-05-2023
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2,345
CHF
|
-6,20%
|
|
-.--%
|
-.--%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
41.083
|
37.112
|
44.085
|
37.978
|
48.222
|
64.102
|
-
|
-
|
Bedrijfswaarde
1 |
41.083
|
37.112
|
44.085
|
37.978
|
48.222
|
64.102
|
64.102
|
64.102
|
K/w-verhouding
|
9,79
x
|
10,6
x
|
10,3
x
|
9,03
x
|
6,29
x
|
7,49
x
|
7,19
x
|
7,16
x
|
Dividendrendement
|
8,18%
|
1,87%
|
6,64%
|
7,75%
|
11,2%
|
9,38%
|
9,77%
|
9,88%
|
Marktkapitalisatie/omzet
|
2,27
x
|
1,95
x
|
2,11
x
|
1,77
x
|
1,92
x
|
2,44
x
|
2,42
x
|
2,42
x
|
Bedrijfswaarde/omzet
|
2,27
x
|
1,95
x
|
2,11
x
|
1,77
x
|
1,92
x
|
2,44
x
|
2,42
x
|
2,42
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,73
x
|
0,56
x
|
0,69
x
|
0,64
x
|
0,78
x
|
1,08
x
|
1,02
x
|
0,98
x
|
Aantal aandelen (in duizenden)
|
17.493.498
|
19.404.083
|
19.386.670
|
18.275.995
|
18.241.724
|
18.059.449
|
-
|
-
|
Referentieprijs
2 |
2,348
|
1,913
|
2,274
|
2,078
|
2,644
|
3,550
|
3,550
|
3,550
|
Datum van publicatie
|
4/02/20
|
5/02/21
|
4/02/22
|
3/02/23
|
6/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
18.083
|
19.023
|
20.918
|
21.470
|
25.138
|
26.224
|
26.458
|
26.498
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
8.793
|
9.052
|
9.956
|
10.536
|
13.809
|
14.833
|
14.830
|
14.675
|
Operationele Marge
|
48,63%
|
47,58%
|
47,6%
|
49,07%
|
54,93%
|
56,56%
|
56,05%
|
55,38%
|
Resultaat voor belastingen (EBT)
1 |
6.593
|
5.719
|
6.668
|
7.344
|
12.058
|
12.938
|
12.875
|
12.499
|
Nettowinst (verlies)
1 |
4.182
|
3.277
|
4.185
|
4.354
|
7.724
|
8.553
|
8.646
|
8.425
|
Nettomarge
|
23,13%
|
17,23%
|
20,01%
|
20,28%
|
30,73%
|
32,61%
|
32,68%
|
31,8%
|
WPA
2 |
0,2400
|
0,1800
|
0,2200
|
0,2300
|
0,4200
|
0,4738
|
0,4938
|
0,4957
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,1920
|
0,0357
|
0,1510
|
0,1610
|
0,2960
|
0,3329
|
0,3469
|
0,3508
|
Datum van publicatie
|
4/02/20
|
5/02/21
|
4/02/22
|
3/02/23
|
6/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 S1
|
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
|
---|
Omzet
1 |
10.806
|
5.020
|
5.414
|
5.347
|
5.015
|
5.674
|
6.057
|
6.341
|
6.367
|
6.373
|
6.732
|
6.643
|
6.539
|
6.488
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
5.509
|
1.993
|
2.910
|
2.735
|
2.375
|
2.544
|
3.521
|
3.666
|
3.717
|
2.905
|
4.162
|
3.922
|
-
|
-
|
Operationele Marge
|
50,98%
|
39,7%
|
53,75%
|
51,15%
|
47,36%
|
44,84%
|
58,13%
|
57,81%
|
58,38%
|
45,58%
|
61,82%
|
59,04%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
434
|
2.144
|
2.089
|
1.838
|
1.301
|
3.363
|
3.381
|
3.328
|
1.986
|
3.930
|
3.432
|
-
|
-
|
Nettowinst (verlies)
1 |
3.023
|
179
|
1.024
|
1.330
|
930
|
1.070
|
1.956
|
2.266
|
1.900
|
1.602
|
2.301
|
2.437
|
2.419
|
2.030
|
Nettomarge
|
27,98%
|
3,57%
|
18,91%
|
24,87%
|
18,54%
|
18,86%
|
32,29%
|
35,74%
|
29,84%
|
25,14%
|
34,18%
|
36,68%
|
37%
|
31,29%
|
WPA
2 |
-
|
0,0100
|
0,0500
|
0,0700
|
0,0500
|
0,0600
|
0,1000
|
0,1300
|
0,1000
|
0,0900
|
0,1300
|
0,1282
|
0,1224
|
0,1012
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
4/08/21
|
4/02/22
|
6/05/22
|
29/07/22
|
4/11/22
|
3/02/23
|
5/05/23
|
28/07/23
|
3/11/23
|
6/02/24
|
3/05/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
7,6%
|
5,38%
|
6,46%
|
6,94%
|
12,4%
|
14,6%
|
14,2%
|
13,5%
|
ROA (netto-inkomsten/totale activa)
|
0,52%
|
0,36%
|
0,4%
|
0,43%
|
0,8%
|
0,87%
|
0,88%
|
0,86%
|
Totale activa
1 |
802.687
|
909.520
|
1.035.891
|
1.023.267
|
969.086
|
982.173
|
983.800
|
981.758
|
Nettoactief per aandeel
2 |
3,220
|
3,400
|
3,290
|
3,250
|
3,370
|
3,280
|
3,500
|
3,620
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
4/02/20
|
5/02/21
|
4/02/22
|
3/02/23
|
6/02/24
|
-
|
-
|
-
|
Laatste slotkoers
3,55
EUR Gemiddelde koersdoel
4,125
EUR Spread / Gemiddelde doel +16,21% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +20,39% | 588 mld. | | +20,02% | 316 mld. | | +23,04% | 268 mld. | | +21,13% | 208 mld. | | +15,27% | 175 mld. | | +27,52% | 175 mld. | | +6,00% | 158 mld. | | -3,58% | 150 mld. | | +10,60% | 154 mld. |
Banken - Andere
|