Vertraagde tijd
Berne S.E.
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
- CHF
|
-.--%
|
|
-.--%
|
-.--%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
38.723
|
42.388
|
43.649
|
49.867
|
45.357
|
40.327
|
-
|
-
|
Bedrijfswaarde
1 |
65.688
|
67.277
|
62.019
|
68.897
|
63.989
|
58.184
|
57.001
|
55.536
|
K/w-verhouding
|
20,1
x
|
120
x
|
43,5
x
|
21,3
x
|
16
x
|
11
x
|
10,6
x
|
10,1
x
|
Dividendrendement
|
5,05%
|
4,61%
|
4,49%
|
3,93%
|
-
|
4,84%
|
4,87%
|
4,96%
|
Marktkapitalisatie/omzet
|
1,55
x
|
1,62
x
|
1,68
x
|
1,88
x
|
1,7
x
|
1,51
x
|
1,48
x
|
1,45
x
|
Bedrijfswaarde/omzet
|
2,63
x
|
2,57
x
|
2,38
x
|
2,6
x
|
2,4
x
|
2,18
x
|
2,09
x
|
2
x
|
Bedrijfswaarde/EBITDA
|
10,8
x
|
10,1
x
|
9,73
x
|
11,5
x
|
10,1
x
|
8,93
x
|
8,5
x
|
8,08
x
|
Bedrijfswaarde/FCF
|
23,6
x
|
15,5
x
|
13,9
x
|
44,4
x
|
21,6
x
|
15,3
x
|
13,9
x
|
12,5
x
|
FCF Yield
|
4,24%
|
6,44%
|
7,19%
|
2,25%
|
4,63%
|
6,52%
|
7,21%
|
8,01%
|
Price to Book
|
0,75
x
|
0,85
x
|
0,89
x
|
1,01
x
|
-
|
0,8
x
|
0,77
x
|
0,74
x
|
Aantal aandelen (in duizenden)
|
1.221.161
|
1.222.625
|
1.224.042
|
1.224.930
|
1.226.539
|
1.214.298
|
-
|
-
|
Referentieprijs
2 |
31,71
|
34,67
|
35,66
|
40,71
|
36,98
|
33,21
|
33,21
|
33,21
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
16/02/22
|
15/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
24.977
|
26.185
|
26.042
|
26.485
|
26.640
|
26.713
|
27.228
|
27.730
|
EBITDA
1 |
6.064
|
6.669
|
6.371
|
6.003
|
6.307
|
6.514
|
6.709
|
6.873
|
Bedrijfsresultaat (EBIT)
1 |
5.033
|
5.558
|
5.264
|
4.933
|
5.243
|
5.445
|
5.618
|
5.766
|
Operationele Marge
|
20,15%
|
21,23%
|
20,21%
|
18,63%
|
19,68%
|
20,38%
|
20,63%
|
20,79%
|
Resultaat voor belastingen (EBT)
1 |
2.661
|
1.030
|
1.708
|
2.966
|
3.633
|
4.495
|
4.777
|
4.919
|
Nettowinst (verlies)
1 |
1.935
|
356
|
1.012
|
2.363
|
2.855
|
3.698
|
3.806
|
3.946
|
Nettomarge
|
7,75%
|
1,36%
|
3,89%
|
8,92%
|
10,72%
|
13,84%
|
13,98%
|
14,23%
|
WPA
2 |
1,580
|
0,2900
|
0,8200
|
1,910
|
2,310
|
3,017
|
3,148
|
3,303
|
Free Cash Flow
1 |
2.784
|
4.333
|
4.459
|
1.553
|
2.963
|
3.794
|
4.108
|
4.448
|
FCF-marge
|
11,15%
|
16,55%
|
17,12%
|
5,86%
|
11,12%
|
14,2%
|
15,09%
|
16,04%
|
Kasstroomconversie (ebitda)
|
45,91%
|
64,97%
|
69,99%
|
25,87%
|
46,98%
|
58,25%
|
61,22%
|
64,72%
|
Kasstroomconversie (nettowinst)
|
143,88%
|
1.217,13%
|
440,61%
|
65,72%
|
103,78%
|
102,61%
|
107,93%
|
112,73%
|
Dividend per aandeel
2 |
1,600
|
1,600
|
1,600
|
1,600
|
-
|
1,608
|
1,618
|
1,649
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
16/02/22
|
15/02/23
|
14/02/24
|
-
|
-
|
-
|
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 |
6.709
|
6.045
|
6.554
|
6.505
|
7.381
|
6.489
|
6.721
|
6.570
|
6.860
|
6.411
|
6.622
|
6.635
|
6.993
|
6.555
|
6.778
|
EBITDA
1 |
1.606
|
1.342
|
1.520
|
1.398
|
1.743
|
1.480
|
1.612
|
1.565
|
1.650
|
1.495
|
1.606
|
1.624
|
1.732
|
1.595
|
1.718
|
Bedrijfsresultaat (EBIT)
1 |
1.331
|
1.091
|
1.243
|
1.143
|
1.456
|
1.232
|
1.337
|
1.298
|
1.375
|
1.265
|
1.353
|
1.360
|
1.472
|
1.313
|
1.409
|
Operationele Marge
|
19,84%
|
18,05%
|
18,97%
|
17,57%
|
19,73%
|
18,99%
|
19,89%
|
19,76%
|
20,04%
|
19,73%
|
20,43%
|
20,49%
|
21,04%
|
20,03%
|
20,79%
|
Resultaat voor belastingen (EBT)
1 |
-520
|
971
|
399
|
545
|
1.051
|
1.051
|
1.172
|
460
|
950
|
1.029
|
1.152
|
1.173
|
1.267
|
1.132
|
1.218
|
Nettowinst (verlies)
1 |
-257
|
776
|
265
|
432
|
890
|
836
|
1.000
|
262
|
757
|
801
|
923,3
|
917,8
|
1.020
|
895,1
|
963
|
Nettomarge
|
-3,83%
|
12,84%
|
4,04%
|
6,64%
|
12,06%
|
12,88%
|
14,88%
|
3,99%
|
11,03%
|
12,49%
|
13,94%
|
13,83%
|
14,58%
|
13,66%
|
14,21%
|
WPA
2 |
-0,2100
|
0,6300
|
0,2100
|
0,3500
|
0,7200
|
0,6800
|
0,8100
|
0,2100
|
0,6100
|
0,6600
|
0,7540
|
0,7560
|
0,8360
|
0,7267
|
0,7950
|
Dividend per aandeel
2 |
0,4000
|
0,4000
|
0,4000
|
0,4000
|
0,4000
|
0,4000
|
0,4000
|
-
|
-
|
-
|
0,4012
|
0,4013
|
0,4013
|
0,4019
|
0,4054
|
Datum van publicatie
|
16/02/22
|
27/04/22
|
27/07/22
|
26/10/22
|
15/02/23
|
3/05/23
|
2/08/23
|
1/11/23
|
14/02/24
|
1/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
26.965
|
24.889
|
18.370
|
19.030
|
18.632
|
17.858
|
16.675
|
15.210
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,447
x
|
3,732
x
|
2,883
x
|
3,17
x
|
2,954
x
|
2,742
x
|
2,485
x
|
2,213
x
|
Free Cash Flow
1 |
2.784
|
4.333
|
4.459
|
1.553
|
2.963
|
3.794
|
4.108
|
4.448
|
ROE (netto-inkomsten/eigen vermogen)
|
6,76%
|
6,95%
|
7,29%
|
7,01%
|
7,5%
|
7,34%
|
7,49%
|
7,58%
|
ROA (netto-inkomsten/totale activa)
|
3,4%
|
3,51%
|
3,75%
|
3,73%
|
4,07%
|
4,07%
|
4,23%
|
4,39%
|
Totale activa
1 |
56.832
|
10.131
|
26.997
|
63.288
|
70.147
|
90.852
|
89.929
|
89.795
|
Nettoactief per aandeel
2 |
42,20
|
41,00
|
40,30
|
40,30
|
-
|
41,50
|
43,00
|
44,80
|
Cashflow per aandeel
2 |
2,900
|
4,010
|
4,340
|
2,000
|
3,220
|
3,780
|
4,070
|
4,150
|
Capex
1 |
768
|
596
|
905
|
916
|
1.013
|
1.073
|
998
|
994
|
Capex/omzet
|
3,07%
|
2,28%
|
3,48%
|
3,46%
|
3,8%
|
4,02%
|
3,67%
|
3,59%
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
16/02/22
|
15/02/23
|
14/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
33,21
USD Gemiddelde koersdoel
40,27
USD Spread / Gemiddelde doel +21,25% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -2,90% | 278 mld. | | -5,54% | 91,78 mld. | | +0,31% | 40,65 mld. | | +4,50% | 38,43 mld. | | +0,46% | 37,88 mld. | | -13,97% | 30,72 mld. | | -5,25% | 29,2 mld. | | +6,42% | 23,78 mld. | | -16,54% | 20,81 mld. |
Voedselverwerking - Andere
|