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 |
4.098
|
1.859
|
4.033
|
6.686
|
6.590
|
6.251
|
-
|
-
|
Bedrijfswaarde
1 |
6.594
|
4.536
|
5.977
|
8.017
|
7.602
|
6.883
|
6.611
|
6.317
|
K/w-verhouding
|
3,84
x
|
-1,62
x
|
-54,4
x
|
7,02
x
|
10,1
x
|
10,8
x
|
7,5
x
|
7,31
x
|
Dividendrendement
|
3,73%
|
5,17%
|
1,91%
|
1,92%
|
2,58%
|
2,93%
|
3,21%
|
3,42%
|
Marktkapitalisatie/omzet
|
1,45
x
|
0,94
x
|
1,75
x
|
1,7
x
|
1,9
x
|
1,86
x
|
1,76
x
|
1,71
x
|
Bedrijfswaarde/omzet
|
2,33
x
|
2,31
x
|
2,6
x
|
2,04
x
|
2,2
x
|
2,04
x
|
1,86
x
|
1,73
x
|
Bedrijfswaarde/EBITDA
|
4,13
x
|
4,56
x
|
4,52
x
|
3,6
x
|
3,64
x
|
3,54
x
|
2,99
x
|
2,85
x
|
Bedrijfswaarde/FCF
|
-6,18
x
|
-64,7
x
|
10,9
x
|
7,52
x
|
11,1
x
|
7,49
x
|
7,32
x
|
7,15
x
|
FCF Yield
|
-16,2%
|
-1,54%
|
9,19%
|
13,3%
|
8,98%
|
13,4%
|
13,7%
|
14%
|
Price to Book
|
0,75
x
|
0,44
x
|
0,97
x
|
1,34
x
|
1,25
x
|
1,12
x
|
1,01
x
|
0,93
x
|
Aantal aandelen (in duizenden)
|
152.900
|
153.599
|
154.459
|
155.455
|
154.473
|
152.576
|
-
|
-
|
Referentieprijs
2 |
26,80
|
12,10
|
26,11
|
43,01
|
42,66
|
40,97
|
40,97
|
40,97
|
Datum van publicatie
|
30/01/20
|
28/01/21
|
27/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.829
|
1.967
|
2.299
|
3.933
|
3.460
|
3.369
|
3.560
|
3.649
|
EBITDA
1 |
1.596
|
993,8
|
1.322
|
2.229
|
2.088
|
1.945
|
2.215
|
2.219
|
Bedrijfsresultaat (EBIT)
1 |
366,5
|
-79,94
|
561
|
1.348
|
969,9
|
1.008
|
1.343
|
1.246
|
Operationele Marge
|
12,95%
|
-4,06%
|
24,4%
|
34,27%
|
28,03%
|
29,91%
|
37,72%
|
34,13%
|
Resultaat voor belastingen (EBT)
1 |
203,5
|
-1.549
|
42,89
|
1.450
|
921,1
|
902
|
1.242
|
1.300
|
Nettowinst (verlies)
1 |
1.150
|
-1.149
|
-73,66
|
965
|
661,6
|
592,3
|
817
|
821
|
Nettomarge
|
40,64%
|
-58,39%
|
-3,2%
|
24,54%
|
19,12%
|
17,58%
|
22,95%
|
22,5%
|
WPA
2 |
6,980
|
-7,480
|
-0,4800
|
6,130
|
4,220
|
3,804
|
5,464
|
5,604
|
Free Cash Flow
1 |
-1.067
|
-70,06
|
549,4
|
1.066
|
682,7
|
918,8
|
903,4
|
883,5
|
FCF-marge
|
-37,73%
|
-3,56%
|
23,89%
|
27,11%
|
19,73%
|
27,27%
|
25,38%
|
24,21%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
41,57%
|
47,83%
|
32,69%
|
47,25%
|
40,79%
|
39,82%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
110,49%
|
103,2%
|
155,12%
|
110,58%
|
107,61%
|
Dividend per aandeel
2 |
1,000
|
0,6250
|
0,5000
|
0,8250
|
1,100
|
1,200
|
1,313
|
1,401
|
Datum van publicatie
|
30/01/20
|
28/01/21
|
27/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
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 |
739
|
553
|
1.101
|
1.303
|
975,2
|
841,7
|
814,6
|
959,6
|
844,2
|
796,4
|
819,9
|
857,9
|
901,8
|
893,6
|
881,6
|
EBITDA
1 |
338,1
|
408,9
|
647,2
|
646,6
|
526,8
|
487,7
|
484,5
|
620,1
|
496,4
|
423,5
|
455,9
|
521,9
|
542,6
|
541,1
|
557,7
|
Bedrijfsresultaat (EBIT)
1 |
165,9
|
252,3
|
436,1
|
429,4
|
270,1
|
298,4
|
196,4
|
365,6
|
169,1
|
220,8
|
233,2
|
287
|
315,9
|
347,5
|
326,4
|
Operationele Marge
|
22,45%
|
45,63%
|
39,61%
|
32,94%
|
27,7%
|
35,45%
|
24,11%
|
38,1%
|
20,03%
|
27,72%
|
28,44%
|
33,46%
|
35,03%
|
38,89%
|
37,03%
|
Resultaat voor belastingen (EBT)
1 |
261,3
|
-81,9
|
515,5
|
733,9
|
282,7
|
267,9
|
127,3
|
356,3
|
169,5
|
145,6
|
174,3
|
263,7
|
294,9
|
342,8
|
320,7
|
Nettowinst (verlies)
1 |
168,4
|
-113,3
|
350,6
|
528,4
|
199,4
|
191,6
|
98,29
|
255,3
|
116,3
|
90
|
120,7
|
178,4
|
196,3
|
205,8
|
203,2
|
Nettomarge
|
22,79%
|
-20,5%
|
31,84%
|
40,54%
|
20,45%
|
22,77%
|
12,07%
|
26,61%
|
13,77%
|
11,3%
|
14,72%
|
20,8%
|
21,77%
|
23,03%
|
23,05%
|
WPA
2 |
1,080
|
-0,7300
|
2,230
|
3,360
|
1,260
|
1,220
|
0,6200
|
1,630
|
0,7500
|
0,5900
|
0,7887
|
1,169
|
1,296
|
1,353
|
1,347
|
Dividend per aandeel
2 |
0,1250
|
0,1500
|
-
|
0,2500
|
-
|
0,2750
|
0,2750
|
0,2750
|
0,2750
|
-
|
0,3000
|
0,3000
|
0,3000
|
0,3300
|
0,3300
|
Datum van publicatie
|
27/01/22
|
4/05/22
|
4/08/22
|
3/11/22
|
26/01/23
|
3/05/23
|
3/08/23
|
2/11/23
|
25/01/24
|
2/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.497
|
2.678
|
1.944
|
1.331
|
1.012
|
632
|
360
|
66
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,564
x
|
2,694
x
|
1,471
x
|
0,5971
x
|
0,4846
x
|
0,3248
x
|
0,1627
x
|
0,0298
x
|
Free Cash Flow
1 |
-1.067
|
-70,1
|
549
|
1.066
|
683
|
919
|
903
|
884
|
ROE (netto-inkomsten/eigen vermogen)
|
2,8%
|
-23,7%
|
4,77%
|
19,2%
|
12,8%
|
11,6%
|
13,8%
|
12,6%
|
ROA (netto-inkomsten/totale activa)
|
10,1%
|
-10,3%
|
-0,7%
|
9,36%
|
6,59%
|
6,8%
|
7,5%
|
-
|
Totale activa
1 |
11.383
|
11.169
|
10.462
|
10.307
|
10.038
|
8.711
|
10.893
|
-
|
Nettoactief per aandeel
2 |
35,80
|
27,40
|
26,90
|
32,10
|
34,20
|
36,50
|
40,50
|
44,30
|
Cashflow per aandeel
2 |
9,040
|
5,230
|
9,220
|
13,80
|
11,20
|
12,50
|
13,90
|
13,40
|
Capex
1 |
1.344
|
873
|
688
|
1.114
|
1.066
|
970
|
1.085
|
1.106
|
Capex/omzet
|
47,52%
|
44,36%
|
29,93%
|
28,33%
|
30,81%
|
28,78%
|
30,47%
|
30,3%
|
Datum van publicatie
|
30/01/20
|
28/01/21
|
27/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
40,97
USD Gemiddelde koersdoel
53,06
USD Spread / Gemiddelde doel +29,51% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +4,63% | 292 mld. | | +73,46% | 143 mld. | | -2,20% | 134 mld. | | +11,28% | 75,78 mld. | | +3,05% | 72,15 mld. | | +5,29% | 55,95 mld. | | +2,00% | 46,04 mld. | | +26,85% | 35,29 mld. | | -8,85% | 35,24 mld. |
Olie- en gasexploratie en -productie - Andere
|