Vertraagde tijd
Berne S.E.
15:05:19 17-04-2023
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
- CHF
|
-.--%
|
|
-.--%
|
-100,00%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
21.221
|
18.071
|
15.374
|
11.668
|
11.946
|
11.515
|
-
|
-
|
Bedrijfswaarde
1 |
22.991
|
19.999
|
17.423
|
14.190
|
14.728
|
14.129
|
13.813
|
13.427
|
K/w-verhouding
|
35,5
x
|
40,3
x
|
29,3
x
|
52,6
x
|
45,6
x
|
23,2
x
|
17,2
x
|
14,6
x
|
Dividendrendement
|
1,54%
|
1,82%
|
2,14%
|
2,79%
|
2,73%
|
2,86%
|
3,22%
|
3,59%
|
Marktkapitalisatie/omzet
|
4,13
x
|
3,96
x
|
2,95
x
|
2,24
x
|
2,15
x
|
1,98
x
|
1,88
x
|
1,79
x
|
Bedrijfswaarde/omzet
|
4,47
x
|
4,39
x
|
3,34
x
|
2,72
x
|
2,65
x
|
2,43
x
|
2,26
x
|
2,08
x
|
Bedrijfswaarde/EBITDA
|
14,9
x
|
18
x
|
13
x
|
10,7
x
|
10,1
x
|
9,68
x
|
8,54
x
|
7,76
x
|
Bedrijfswaarde/FCF
|
30,3
x
|
40,6
x
|
37,1
x
|
129
x
|
81,4
x
|
25,2
x
|
19,8
x
|
17,8
x
|
FCF Yield
|
3,31%
|
2,46%
|
2,69%
|
0,78%
|
1,23%
|
3,97%
|
5,06%
|
5,62%
|
Price to Book
|
4,15
x
|
3,43
x
|
2,76
x
|
2,23
x
|
2,29
x
|
2,15
x
|
2,05
x
|
1,93
x
|
Aantal aandelen (in duizenden)
|
873.334
|
875.215
|
878.536
|
869.496
|
870.199
|
871.948
|
-
|
-
|
Referentieprijs
2 |
24,30
|
20,65
|
17,50
|
13,42
|
13,73
|
13,21
|
13,21
|
13,21
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
22/02/22
|
21/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.138
|
4.560
|
5.212
|
5.215
|
5.549
|
5.814
|
6.124
|
6.440
|
EBITDA
1 |
1.544
|
1.108
|
1.345
|
1.324
|
1.464
|
1.460
|
1.618
|
1.731
|
Bedrijfsresultaat (EBIT)
1 |
1.169
|
683
|
936
|
901
|
970
|
1.057
|
1.222
|
1.321
|
Operationele Marge
|
22,75%
|
14,98%
|
17,96%
|
17,28%
|
17,48%
|
18,18%
|
19,95%
|
20,51%
|
Resultaat voor belastingen (EBT)
1 |
743
|
246
|
586
|
235
|
290
|
632
|
816,8
|
950,7
|
Nettowinst (verlies)
1 |
600
|
448
|
524
|
223
|
263
|
526,6
|
691,3
|
781,1
|
Nettomarge
|
11,68%
|
9,82%
|
10,05%
|
4,28%
|
4,74%
|
9,06%
|
11,29%
|
12,13%
|
WPA
2 |
0,6840
|
0,5120
|
0,5970
|
0,2550
|
0,3010
|
0,5692
|
0,7678
|
0,9036
|
Free Cash Flow
1 |
760
|
492
|
469
|
110
|
181
|
560,8
|
699
|
754,7
|
FCF-marge
|
14,79%
|
10,79%
|
9%
|
2,11%
|
3,26%
|
9,65%
|
11,42%
|
11,72%
|
Kasstroomconversie (ebitda)
|
49,22%
|
44,4%
|
34,87%
|
8,31%
|
12,36%
|
38,41%
|
43,21%
|
43,6%
|
Kasstroomconversie (nettowinst)
|
126,67%
|
109,82%
|
89,5%
|
49,33%
|
68,82%
|
106,5%
|
101,12%
|
96,62%
|
Dividend per aandeel
2 |
0,3750
|
0,3750
|
0,3750
|
0,3750
|
0,3750
|
0,3781
|
0,4253
|
0,4739
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
22/02/22
|
21/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 S1
|
2025 S2
|
---|
Omzet
1 |
2.653
|
2.035
|
2.525
|
2.599
|
1.266
|
1.346
|
2.613
|
1.306
|
1.293
|
2.600
|
1.250
|
1.365
|
2.615
|
1.356
|
1.379
|
2.734
|
1.357
|
1.458
|
2.815
|
1.398
|
1.450
|
2.830
|
1.425
|
1.558
|
2.988
|
1.464
|
2.994
|
3.142
|
EBITDA
|
825
|
360
|
748
|
666
|
-
|
-
|
679
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
637
|
172
|
511
|
459
|
-
|
-
|
477
|
-
|
-
|
440
|
-
|
-
|
461
|
-
|
-
|
417
|
-
|
-
|
553
|
-
|
-
|
466,5
|
-
|
-
|
551,6
|
-
|
596
|
644
|
Operationele Marge
|
24,01%
|
8,45%
|
20,24%
|
17,66%
|
-
|
-
|
18,25%
|
-
|
-
|
16,92%
|
-
|
-
|
17,63%
|
-
|
-
|
15,25%
|
-
|
-
|
19,64%
|
-
|
-
|
16,49%
|
-
|
-
|
18,46%
|
-
|
19,91%
|
20,5%
|
Resultaat voor belastingen (EBT)
|
360
|
-34
|
280
|
223
|
-
|
-
|
-
|
-
|
-
|
204
|
-
|
-
|
31
|
-
|
-
|
211
|
-
|
-
|
79
|
-
|
-
|
256
|
-
|
-
|
392,5
|
-
|
399
|
446
|
Nettowinst (verlies)
|
291
|
100
|
348
|
205
|
-
|
-
|
319
|
-
|
-
|
177
|
-
|
-
|
46
|
-
|
-
|
171,6
|
-
|
-
|
91
|
-
|
-
|
206
|
-
|
-
|
316
|
-
|
321
|
359
|
Nettomarge
|
10,97%
|
4,91%
|
13,78%
|
7,89%
|
-
|
-
|
12,21%
|
-
|
-
|
6,81%
|
-
|
-
|
1,76%
|
-
|
-
|
6,28%
|
-
|
-
|
3,23%
|
-
|
-
|
7,28%
|
-
|
-
|
10,57%
|
-
|
10,72%
|
11,43%
|
WPA
|
0,3320
|
0,1140
|
0,3980
|
0,2330
|
-
|
-
|
0,3640
|
-
|
-
|
0,2020
|
-
|
-
|
0,0530
|
-
|
-
|
0,1970
|
-
|
-
|
0,1040
|
-
|
-
|
0,2200
|
-
|
-
|
0,3700
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,1440
|
-
|
-
|
0,2310
|
-
|
-
|
0,1440
|
-
|
-
|
0,2310
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
20/02/20
|
29/07/20
|
18/02/21
|
29/07/21
|
4/11/21
|
22/02/22
|
22/02/22
|
28/04/22
|
28/07/22
|
28/07/22
|
3/11/22
|
21/02/23
|
21/02/23
|
3/05/23
|
3/08/23
|
3/08/23
|
2/11/23
|
27/02/24
|
27/02/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.770
|
1.928
|
2.049
|
2.522
|
2.782
|
2.614
|
2.298
|
1.911
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,146
x
|
1,74
x
|
1,523
x
|
1,905
x
|
1,9
x
|
1,79
x
|
1,42
x
|
1,104
x
|
Free Cash Flow
1 |
760
|
492
|
469
|
110
|
181
|
561
|
699
|
755
|
ROE (netto-inkomsten/eigen vermogen)
|
17,8%
|
10,8%
|
13,1%
|
13,2%
|
13,8%
|
14,1%
|
15,8%
|
16,6%
|
ROA (netto-inkomsten/totale activa)
|
10,3%
|
5,55%
|
6,47%
|
6,83%
|
7,24%
|
6,2%
|
7,85%
|
8,5%
|
Totale activa
1 |
5.831
|
8.072
|
8.093
|
3.266
|
3.634
|
8.493
|
8.806
|
9.189
|
Nettoactief per aandeel
2 |
5,860
|
6,020
|
6,350
|
6,030
|
5,990
|
6,140
|
6,450
|
6,850
|
Cashflow per aandeel
2 |
1,330
|
1,070
|
1,000
|
0,5400
|
0,7000
|
1,270
|
1,440
|
1,180
|
Capex
1 |
408
|
443
|
408
|
358
|
427
|
450
|
468
|
487
|
Capex/omzet
|
7,94%
|
9,71%
|
7,83%
|
6,86%
|
7,7%
|
7,73%
|
7,64%
|
7,56%
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
22/02/22
|
21/02/23
|
27/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
13,21
USD Gemiddelde koersdoel
16,45
USD Spread / Gemiddelde doel +24,58% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +16,65% | 133 mld. | | -4,86% | 8,3 mld. | | +43,30% | 5,73 mld. | | -22,44% | 4,69 mld. | | +7,79% | 3,42 mld. | | -17,26% | 2,54 mld. | | -13,36% | 2,03 mld. | | -16,39% | 1,86 mld. | | -31,24% | 1,59 mld. |
Medische hulpmiddelen & implantaten
|