Vertraagde tijd
Berne S.E.
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
- CHF
|
-.--%
|
|
-.--%
|
-.--%
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
21.810
|
23.498
|
39.634
|
31.586
|
50.041
|
65.017
|
-
|
-
|
Bedrijfswaarde
1 |
25.698
|
31.204
|
45.447
|
42.502
|
62.116
|
74.939
|
72.767
|
70.400
|
K/w-verhouding
|
14,8
x
|
19,7
x
|
23
x
|
24,4
x
|
24,3
x
|
24,2
x
|
22,3
x
|
20,2
x
|
Dividendrendement
|
1,86%
|
1,92%
|
1,2%
|
1,8%
|
1,4%
|
1,2%
|
1,3%
|
1,42%
|
Marktkapitalisatie/omzet
|
1,52
x
|
1,72
x
|
2,76
x
|
1,99
x
|
2,62
x
|
3,28
x
|
3,14
x
|
2,98
x
|
Bedrijfswaarde/omzet
|
1,79
x
|
2,28
x
|
3,17
x
|
2,68
x
|
3,26
x
|
3,78
x
|
3,51
x
|
3,22
x
|
Bedrijfswaarde/EBITDA
|
10,1
x
|
12,1
x
|
15,5
x
|
12
x
|
14,5
x
|
15,6
x
|
14,1
x
|
12,8
x
|
Bedrijfswaarde/FCF
|
16,7
x
|
17
x
|
19,2
x
|
19,2
x
|
23,9
x
|
24,6
x
|
21,2
x
|
18,7
x
|
FCF Yield
|
5,97%
|
5,89%
|
5,2%
|
5,2%
|
4,18%
|
4,07%
|
4,71%
|
5,34%
|
Price to Book
|
3,72
x
|
3,85
x
|
4,72
x
|
3,57
x
|
4,9
x
|
5,42
x
|
4,73
x
|
4,12
x
|
Aantal aandelen (in duizenden)
|
128.285
|
128.217
|
129.056
|
128.372
|
128.296
|
128.541
|
-
|
-
|
Referentieprijs
2 |
170,0
|
183,3
|
307,1
|
246,0
|
390,0
|
505,8
|
505,8
|
505,8
|
Datum van publicatie
|
1/08/19
|
6/08/20
|
5/08/21
|
4/08/22
|
3/08/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
14.320
|
13.696
|
14.348
|
15.862
|
19.065
|
19.838
|
20.711
|
21.851
|
EBITDA
1 |
2.554
|
2.577
|
2.929
|
3.554
|
4.292
|
4.800
|
5.146
|
5.513
|
Bedrijfsresultaat (EBIT)
1 |
2.118
|
2.039
|
2.333
|
2.983
|
4.012
|
4.105
|
4.419
|
4.451
|
Operationele Marge
|
14,79%
|
14,89%
|
16,26%
|
18,8%
|
21,05%
|
20,69%
|
21,34%
|
20,37%
|
Resultaat voor belastingen (EBT)
1 |
1.933
|
1.513
|
2.247
|
1.614
|
2.680
|
3.497
|
3.776
|
4.144
|
Nettowinst (verlies)
1 |
1.512
|
1.206
|
1.746
|
1.316
|
2.083
|
2.729
|
2.939
|
3.230
|
Nettomarge
|
10,56%
|
8,81%
|
12,17%
|
8,29%
|
10,93%
|
13,76%
|
14,19%
|
14,78%
|
WPA
2 |
11,48
|
9,290
|
13,35
|
10,09
|
16,04
|
20,88
|
22,72
|
25,05
|
Free Cash Flow
1 |
1.535
|
1.838
|
2.365
|
2.212
|
2.599
|
3.050
|
3.429
|
3.763
|
FCF-marge
|
10,72%
|
13,42%
|
16,48%
|
13,94%
|
13,63%
|
15,38%
|
16,56%
|
17,22%
|
Kasstroomconversie (ebitda)
|
60,1%
|
71,35%
|
80,76%
|
62,23%
|
60,56%
|
63,54%
|
66,64%
|
68,25%
|
Kasstroomconversie (nettowinst)
|
101,5%
|
152,39%
|
135,45%
|
168,11%
|
124,78%
|
111,78%
|
116,7%
|
116,51%
|
Dividend per aandeel
2 |
3,160
|
3,520
|
3,670
|
4,420
|
5,470
|
6,065
|
6,557
|
7,168
|
Datum van publicatie
|
1/08/19
|
6/08/20
|
5/08/21
|
4/08/22
|
3/08/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
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
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
3.825
|
4.086
|
4.188
|
4.233
|
4.675
|
5.062
|
5.096
|
4.847
|
4.821
|
5.074
|
5.090
|
4.881
|
4.948
|
5.272
|
5.366
|
EBITDA
1 |
868,8
|
923,8
|
938,8
|
986,6
|
1.046
|
1.223
|
1.180
|
1.279
|
1.237
|
1.294
|
1.242
|
1.184
|
1.222
|
1.295
|
1.353
|
Bedrijfsresultaat (EBIT)
1 |
724,7
|
781,1
|
799,4
|
813
|
816,4
|
997,7
|
1.107
|
1.038
|
1.009
|
1.065
|
1.112
|
1.122
|
1.142
|
1.183
|
1.254
|
Operationele Marge
|
18,95%
|
19,11%
|
19,09%
|
19,21%
|
17,46%
|
19,71%
|
21,73%
|
21,42%
|
20,93%
|
21%
|
21,84%
|
22,98%
|
23,07%
|
22,43%
|
23,36%
|
Resultaat voor belastingen (EBT)
1 |
490,3
|
434
|
118,2
|
503,3
|
516,7
|
756,4
|
903,2
|
820,4
|
868,2
|
920
|
894
|
874,1
|
897,3
|
976,7
|
1.040
|
Nettowinst (verlies)
1 |
387,6
|
348
|
128,8
|
387,9
|
395,2
|
590,9
|
709
|
650,8
|
681,9
|
726,6
|
676,9
|
674,3
|
695,2
|
763,6
|
797,2
|
Nettomarge
|
10,13%
|
8,52%
|
3,08%
|
9,16%
|
8,45%
|
11,67%
|
13,91%
|
13,43%
|
14,14%
|
14,32%
|
13,3%
|
13,81%
|
14,05%
|
14,48%
|
14,86%
|
WPA
2 |
2,970
|
2,670
|
0,9900
|
2,980
|
3,040
|
4,540
|
5,440
|
4,990
|
5,230
|
5,560
|
5,176
|
5,087
|
5,432
|
5,908
|
6,166
|
Dividend per aandeel
2 |
1,030
|
1,030
|
1,330
|
1,330
|
1,330
|
1,330
|
1,480
|
1,480
|
1,480
|
1,480
|
1,594
|
1,585
|
1,587
|
1,585
|
1,669
|
Datum van publicatie
|
3/02/22
|
5/05/22
|
4/08/22
|
3/11/22
|
2/02/23
|
4/05/23
|
3/08/23
|
2/11/23
|
1/02/24
|
2/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.888
|
7.705
|
5.813
|
10.916
|
12.076
|
9.922
|
7.750
|
5.383
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,522
x
|
2,99
x
|
1,985
x
|
3,071
x
|
2,814
x
|
2,067
x
|
1,506
x
|
0,9764
x
|
Free Cash Flow
1 |
1.535
|
1.838
|
2.365
|
2.212
|
2.599
|
3.050
|
3.429
|
3.763
|
ROE (netto-inkomsten/eigen vermogen)
|
25,6%
|
20%
|
23,9%
|
15,3%
|
29,2%
|
26,6%
|
24,1%
|
22,2%
|
ROA (netto-inkomsten/totale activa)
|
9,2%
|
6,5%
|
8,68%
|
5,68%
|
10%
|
9,01%
|
10,2%
|
11,1%
|
Totale activa
1 |
16.448
|
18.559
|
20.114
|
23.143
|
20.813
|
30.296
|
28.915
|
29.095
|
Nettoactief per aandeel
2 |
45,70
|
47,60
|
65,10
|
68,80
|
79,50
|
93,40
|
107,0
|
123,0
|
Cashflow per aandeel
2 |
13,30
|
16,00
|
19,70
|
18,70
|
23,00
|
27,30
|
29,90
|
33,50
|
Capex
1 |
195
|
233
|
210
|
230
|
381
|
378
|
395
|
410
|
Capex/omzet
|
1,36%
|
1,7%
|
1,46%
|
1,45%
|
2%
|
1,9%
|
1,91%
|
1,88%
|
Datum van publicatie
|
1/08/19
|
6/08/20
|
5/08/21
|
4/08/22
|
3/08/23
|
-
|
-
|
-
|
Laatste slotkoers
505,8
USD Gemiddelde koersdoel
600,9
USD Spread / Gemiddelde doel +18,80% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +14,78% | 87,45 mld. | | +17,46% | 36,65 mld. | | +18,60% | 32,88 mld. | | +0,64% | 26,09 mld. | | +7,14% | 25,92 mld. | | -2,61% | 25,14 mld. | | +17,32% | 24,8 mld. | | -4,14% | 20,94 mld. | | +15,05% | 18,1 mld. |
Industriële machines & uitrusting - Andere
|