Vertraagde tijd
Berne S.E.
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
- CHF
|
-.--%
|
|
-.--%
|
-.--%
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
31.414
|
21.666
|
28.799
|
23.710
|
17.952
|
20.151
|
-
|
-
|
Bedrijfswaarde
1 |
42.862
|
31.585
|
35.640
|
30.999
|
26.870
|
28.929
|
28.814
|
28.591
|
K/w-verhouding
|
15,6
x
|
10,2
x
|
9,47
x
|
7,39
x
|
-27
x
|
27,6
x
|
15,8
x
|
11,4
x
|
Dividendrendement
|
1,74%
|
2,9%
|
2,29%
|
2,81%
|
3,84%
|
3,44%
|
3,56%
|
3,66%
|
Marktkapitalisatie/omzet
|
0,74
x
|
0,5
x
|
0,61
x
|
0,44
x
|
0,34
x
|
0,38
x
|
0,37
x
|
0,37
x
|
Bedrijfswaarde/omzet
|
1,01
x
|
0,73
x
|
0,76
x
|
0,58
x
|
0,51
x
|
0,55
x
|
0,53
x
|
0,52
x
|
Bedrijfswaarde/EBITDA
|
10,5
x
|
7,33
x
|
6,47
x
|
5,5
x
|
12,5
x
|
10
x
|
8,67
x
|
7,42
x
|
Bedrijfswaarde/FCF
|
34,2
x
|
11,8
x
|
13,5
x
|
38,7
x
|
-144
x
|
32,8
x
|
26,5
x
|
18,5
x
|
FCF Yield
|
2,93%
|
8,47%
|
7,38%
|
2,58%
|
-0,7%
|
3,05%
|
3,78%
|
5,4%
|
Price to Book
|
2,24
x
|
1,39
x
|
1,63
x
|
1,21
x
|
-
|
1,1
x
|
1,08
x
|
1,06
x
|
Aantal aandelen (in duizenden)
|
364.686
|
364.261
|
364.826
|
359.627
|
355.560
|
356.025
|
-
|
-
|
Referentieprijs
2 |
86,14
|
59,48
|
78,94
|
65,93
|
50,49
|
56,60
|
56,60
|
56,60
|
Datum van publicatie
|
12/11/19
|
16/11/20
|
15/11/21
|
14/11/22
|
13/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
42.405
|
43.185
|
47.049
|
53.282
|
52.881
|
52.983
|
54.079
|
55.056
|
EBITDA
1 |
4.075
|
4.308
|
5.508
|
5.640
|
2.149
|
2.879
|
3.325
|
3.851
|
Bedrijfsresultaat (EBIT)
1 |
2.977
|
3.116
|
4.288
|
4.414
|
933
|
1.637
|
2.089
|
2.500
|
Operationele Marge
|
7,02%
|
7,22%
|
9,11%
|
8,28%
|
1,76%
|
3,09%
|
3,86%
|
4,54%
|
Resultaat voor belastingen (EBT)
1 |
2.431
|
2.770
|
4.041
|
4.149
|
-678
|
980,8
|
1.690
|
2.320
|
Nettowinst (verlies)
1 |
2.022
|
2.140
|
3.047
|
3.238
|
-648
|
731,2
|
1.256
|
1.759
|
Nettomarge
|
4,77%
|
4,96%
|
6,48%
|
6,08%
|
-1,23%
|
1,38%
|
2,32%
|
3,2%
|
WPA
2 |
5,520
|
5,860
|
8,340
|
8,920
|
-1,870
|
2,051
|
3,588
|
4,977
|
Free Cash Flow
1 |
1.254
|
2.675
|
2.631
|
800
|
-187
|
882,8
|
1.089
|
1.544
|
FCF-marge
|
2,96%
|
6,19%
|
5,59%
|
1,5%
|
-0,35%
|
1,67%
|
2,01%
|
2,81%
|
Kasstroomconversie (ebitda)
|
30,77%
|
62,09%
|
47,77%
|
14,18%
|
-
|
30,67%
|
32,74%
|
40,1%
|
Kasstroomconversie (nettowinst)
|
62,02%
|
125%
|
86,35%
|
24,71%
|
-
|
120,73%
|
86,66%
|
87,8%
|
Dividend per aandeel
2 |
1,500
|
1,725
|
1,805
|
1,855
|
1,940
|
1,949
|
2,014
|
2,072
|
Datum van publicatie
|
12/11/19
|
16/11/20
|
15/11/21
|
14/11/22
|
13/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
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
|
2025 Q3
|
---|
Omzet
1 |
12.933
|
13.117
|
13.495
|
13.737
|
13.260
|
13.133
|
13.140
|
13.348
|
13.319
|
13.072
|
13.168
|
13.377
|
13.535
|
13.210
|
13.358
|
EBITDA
1 |
1.760
|
1.478
|
1.295
|
1.107
|
796
|
361
|
466
|
526
|
744
|
708
|
735,6
|
775,5
|
895,4
|
796,4
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.432
|
1.161
|
998
|
823
|
453
|
65
|
179
|
236
|
411
|
406
|
397,3
|
433
|
596,6
|
492,8
|
664,7
|
Operationele Marge
|
11,07%
|
8,85%
|
7,4%
|
5,99%
|
3,42%
|
0,49%
|
1,36%
|
1,77%
|
3,09%
|
3,11%
|
3,02%
|
3,24%
|
4,41%
|
3,73%
|
4,98%
|
Resultaat voor belastingen (EBT)
1 |
1.410
|
1.087
|
986
|
666
|
434
|
-130
|
-426
|
-556
|
161
|
203
|
322,5
|
320
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
1.121
|
826
|
750
|
538
|
316
|
-97
|
-417
|
-450
|
107
|
145
|
254
|
251,5
|
-
|
-
|
-
|
Nettomarge
|
8,67%
|
6,3%
|
5,56%
|
3,92%
|
2,38%
|
-0,74%
|
-3,17%
|
-3,37%
|
0,8%
|
1,11%
|
1,93%
|
1,88%
|
-
|
-
|
-
|
WPA
2 |
3,070
|
2,280
|
2,070
|
1,500
|
0,8800
|
-0,2800
|
-1,180
|
-1,310
|
0,3000
|
0,4100
|
0,6917
|
0,6990
|
0,9130
|
0,6160
|
1,122
|
Dividend per aandeel
2 |
0,4750
|
0,4600
|
0,4600
|
0,4600
|
0,5000
|
0,4800
|
0,4800
|
0,4800
|
0,5000
|
0,4900
|
0,4900
|
0,4900
|
0,5000
|
0,5000
|
-
|
Datum van publicatie
|
7/02/22
|
9/05/22
|
8/08/22
|
14/11/22
|
6/02/23
|
8/05/23
|
7/08/23
|
13/11/23
|
5/02/24
|
6/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
11.448
|
9.919
|
6.841
|
7.289
|
8.918
|
8.778
|
8.663
|
8.440
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,809
x
|
2,302
x
|
1,242
x
|
1,292
x
|
4,15
x
|
3,049
x
|
2,606
x
|
2,192
x
|
Free Cash Flow
1 |
1.254
|
2.675
|
2.631
|
800
|
-187
|
883
|
1.089
|
1.545
|
ROE (netto-inkomsten/eigen vermogen)
|
15%
|
14,5%
|
18,5%
|
17,3%
|
-3,43%
|
4,66%
|
6,75%
|
8,8%
|
ROA (netto-inkomsten/totale activa)
|
6,5%
|
6,31%
|
8,61%
|
8,86%
|
-1,77%
|
2,3%
|
3,08%
|
4,7%
|
Totale activa
1 |
31.108
|
33.919
|
35.383
|
36.567
|
36.536
|
31.824
|
40.741
|
37.429
|
Nettoactief per aandeel
2 |
38,50
|
42,80
|
48,60
|
54,30
|
-
|
51,30
|
52,40
|
53,20
|
Cashflow per aandeel
2 |
6,870
|
10,60
|
10,50
|
7,400
|
5,060
|
6,310
|
7,100
|
8,570
|
Capex
1 |
1.259
|
1.199
|
1.209
|
1.887
|
1.939
|
1.281
|
1.470
|
1.517
|
Capex/omzet
|
2,97%
|
2,78%
|
2,57%
|
3,54%
|
3,67%
|
2,42%
|
2,72%
|
2,75%
|
Datum van publicatie
|
12/11/19
|
16/11/20
|
15/11/21
|
14/11/22
|
13/11/23
|
-
|
-
|
-
|
Laatste slotkoers
56,6
USD Gemiddelde koersdoel
62,64
USD Spread / Gemiddelde doel +10,66% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -5,82% | 16,58 mld. | | +26,74% | 12,4 mld. | | -12,50% | 11,35 mld. | | +3,97% | 9,45 mld. | | +39,80% | 9,16 mld. | | +65,89% | 6,79 mld. | | -9,47% | 2,04 mld. | | +24,64% | 1,99 mld. | | +1,18% | 1,81 mld. |
Slachten en verwerken van dieren
|