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 |
4.961
|
5.102
|
4.620
|
6.707
|
6.717
|
6.286
|
-
|
-
|
Bedrijfswaarde
1 |
5.977
|
5.656
|
5.117
|
7.264
|
5.973
|
6.952
|
6.874
|
6.861
|
K/w-verhouding
|
18,7
x
|
16,6
x
|
29,3
x
|
28,8
x
|
18,3
x
|
16,3
x
|
14,4
x
|
13,2
x
|
Dividendrendement
|
3,06%
|
2,87%
|
3,34%
|
2,29%
|
2,35%
|
2,55%
|
2,83%
|
3,08%
|
Marktkapitalisatie/omzet
|
1,28
x
|
1,5
x
|
1,35
x
|
1,75
x
|
1,83
x
|
1,72
x
|
1,64
x
|
1,57
x
|
Bedrijfswaarde/omzet
|
1,54
x
|
1,66
x
|
1,49
x
|
1,89
x
|
1,63
x
|
1,9
x
|
1,79
x
|
1,72
x
|
Bedrijfswaarde/EBITDA
|
6,16
x
|
8,98
x
|
6,9
x
|
10,2
x
|
7,62
x
|
8,45
x
|
7,94
x
|
7,52
x
|
Bedrijfswaarde/FCF
|
34
x
|
22,2
x
|
19,5
x
|
33,9
x
|
15
x
|
15,5
x
|
14,2
x
|
13,1
x
|
FCF Yield
|
2,94%
|
4,51%
|
5,12%
|
2,95%
|
6,68%
|
6,45%
|
7,04%
|
7,64%
|
Price to Book
|
1,15
x
|
1,24
x
|
1,08
x
|
1,57
x
|
1,73
x
|
1,63
x
|
1,55
x
|
1,46
x
|
Aantal aandelen (in duizenden)
|
778.873
|
749.842
|
753.360
|
714.131
|
696.669
|
668.470
|
-
|
-
|
Referentieprijs
2 |
6,370
|
6,804
|
6,132
|
9,392
|
9,642
|
9,404
|
9,404
|
9,404
|
Datum van publicatie
|
21/02/20
|
8/03/21
|
25/02/22
|
3/03/23
|
1/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.869
|
3.397
|
3.428
|
3.841
|
3.674
|
3.663
|
3.832
|
4.000
|
EBITDA
1 |
970
|
630
|
742
|
715
|
784
|
822,8
|
866,1
|
912,6
|
Bedrijfsresultaat (EBIT)
1 |
581
|
313
|
385
|
456
|
573
|
616
|
663,6
|
712,2
|
Operationele Marge
|
15,02%
|
9,21%
|
11,23%
|
11,87%
|
15,6%
|
16,82%
|
17,32%
|
17,8%
|
Resultaat voor belastingen (EBT)
1 |
232
|
354
|
157
|
323
|
493
|
536
|
592,8
|
650
|
Nettowinst (verlies)
1 |
264
|
310
|
160
|
242
|
378
|
387,4
|
427,1
|
461,3
|
Nettomarge
|
6,82%
|
9,13%
|
4,67%
|
6,3%
|
10,29%
|
10,58%
|
11,15%
|
11,53%
|
WPA
2 |
0,3400
|
0,4100
|
0,2090
|
0,3260
|
0,5270
|
0,5758
|
0,6551
|
0,7133
|
Free Cash Flow
1 |
176
|
255
|
262
|
214
|
399
|
448,7
|
483,7
|
524,3
|
FCF-marge
|
4,55%
|
7,51%
|
7,64%
|
5,57%
|
10,86%
|
12,25%
|
12,62%
|
13,11%
|
Kasstroomconversie (ebitda)
|
18,14%
|
40,48%
|
35,31%
|
29,93%
|
50,89%
|
54,53%
|
55,85%
|
57,46%
|
Kasstroomconversie (nettowinst)
|
66,67%
|
82,26%
|
163,75%
|
88,43%
|
105,56%
|
115,81%
|
113,24%
|
113,65%
|
Dividend per aandeel
2 |
0,1950
|
0,1950
|
0,2050
|
0,2150
|
0,2270
|
0,2398
|
0,2664
|
0,2894
|
Datum van publicatie
|
21/02/20
|
8/03/21
|
25/02/22
|
3/03/23
|
1/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Omzet
1 |
2.040
|
1.492
|
1.597
|
1.831
|
1.788
|
2.053
|
1.879
|
1.795
|
1.770
|
1.905
|
EBITDA
|
-
|
-
|
-
|
-
|
202
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
127
|
-
|
160
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
7,95%
|
-
|
8,95%
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
0,1420
|
0,0660
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
21/02/20
|
24/07/20
|
30/07/21
|
25/02/22
|
1/08/22
|
3/03/23
|
31/07/23
|
1/03/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.016
|
554
|
497
|
557
|
-
|
665
|
587
|
575
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
744
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,047
x
|
0,8794
x
|
0,6698
x
|
0,779
x
|
-
|
0,8085
x
|
0,6781
x
|
0,6302
x
|
Free Cash Flow
1 |
176
|
255
|
262
|
214
|
399
|
449
|
484
|
524
|
ROE (netto-inkomsten/eigen vermogen)
|
10,2%
|
7,35%
|
3,81%
|
5,58%
|
9,89%
|
10,5%
|
11,1%
|
11,5%
|
ROA (netto-inkomsten/totale activa)
|
3,39%
|
4,11%
|
2,16%
|
3,3%
|
5,89%
|
5,91%
|
6,43%
|
6,88%
|
Totale activa
1 |
7.778
|
7.550
|
7.397
|
7.326
|
6.415
|
6.555
|
6.645
|
6.707
|
Nettoactief per aandeel
2 |
5,540
|
5,480
|
5,650
|
5,960
|
5,590
|
5,750
|
6,080
|
6,440
|
Cashflow per aandeel
2 |
0,4700
|
0,5100
|
0,4300
|
0,4900
|
0,7300
|
0,8800
|
1,010
|
1,050
|
Capex
1 |
193
|
134
|
176
|
147
|
126
|
158
|
167
|
175
|
Capex/omzet
|
4,99%
|
3,94%
|
5,13%
|
3,83%
|
3,43%
|
4,3%
|
4,35%
|
4,37%
|
Datum van publicatie
|
21/02/20
|
8/03/21
|
25/02/22
|
3/03/23
|
1/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
9,404
GBP Gemiddelde koersdoel
11,34
GBP Spread / Gemiddelde doel +20,59% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +12,51% | 7,06 mld. | | +22,52% | 4,61 mld. | | +28,04% | 3,96 mld. | | +17,52% | 3,26 mld. | | +28,91% | 3,25 mld. | | +9,33% | 2,7 mld. | | +25,83% | 1,76 mld. | | +9,70% | 1,74 mld. | | +8,32% | 1,35 mld. |
Consumentenuitgeverij - Andere
|