Vertraagde tijd
Berne S.E.
18:00:01 05-03-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
210,9
CHF
|
+1,81%
|
|
-.--%
|
-.--%
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
48.888
|
65.796
|
56.694
|
51.619
|
62.957
|
59.376
|
-
|
-
|
Bedrijfswaarde
1 |
49.799
|
68.450
|
58.530
|
55.962
|
71.314
|
71.094
|
73.590
|
75.342
|
K/w-verhouding
|
27,9
x
|
34,8
x
|
28,1
x
|
23,1
x
|
27,5
x
|
22
x
|
19,7
x
|
17,7
x
|
Dividendrendement
|
2,06%
|
1,74%
|
2,28%
|
2,73%
|
2,42%
|
2,65%
|
2,78%
|
2,93%
|
Marktkapitalisatie/omzet
|
5,48
x
|
7,43
x
|
5,49
x
|
4,06
x
|
5
x
|
4,81
x
|
4,47
x
|
4,1
x
|
Bedrijfswaarde/omzet
|
5,58
x
|
7,73
x
|
5,67
x
|
4,41
x
|
5,66
x
|
5,76
x
|
5,53
x
|
5,21
x
|
Bedrijfswaarde/EBITDA
|
14,4
x
|
18,9
x
|
15,1
x
|
13,2
x
|
15,2
x
|
14,1
x
|
13,2
x
|
12,5
x
|
Bedrijfswaarde/FCF
|
50,8
x
|
90,6
x
|
67,2
x
|
229
x
|
-50,2
x
|
-50,8
x
|
-84,7
x
|
-271
x
|
FCF Yield
|
1,97%
|
1,1%
|
1,49%
|
0,44%
|
-1,99%
|
-1,97%
|
-1,18%
|
-0,37%
|
Price to Book
|
4,42
x
|
5,45
x
|
4,19
x
|
3,93
x
|
4,41
x
|
3,84
x
|
3,55
x
|
3,25
x
|
Aantal aandelen (in duizenden)
|
220.355
|
220.894
|
221.365
|
221.799
|
222.149
|
222.306
|
-
|
-
|
Referentieprijs
2 |
221,9
|
297,9
|
256,1
|
232,7
|
283,4
|
267,1
|
267,1
|
267,1
|
Datum van publicatie
|
07-11-19
|
11-11-20
|
04-11-21
|
03-11-22
|
07-11-23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
8.919
|
8.856
|
10.323
|
12.699
|
12.600
|
12.335
|
13.297
|
14.471
|
EBITDA
1 |
3.468
|
3.620
|
3.883
|
4.247
|
4.702
|
5.055
|
5.569
|
6.037
|
Bedrijfsresultaat (EBIT)
1 |
2.170
|
2.204
|
2.268
|
2.412
|
2.739
|
2.993
|
3.394
|
3.804
|
Operationele Marge
|
24,33%
|
24,88%
|
21,97%
|
19%
|
21,74%
|
24,26%
|
25,52%
|
26,29%
|
Resultaat voor belastingen (EBT)
1 |
2.290
|
2.424
|
2.507
|
2.755
|
2.882
|
3.339
|
3.773
|
4.213
|
Nettowinst (verlies)
1 |
1.760
|
1.901
|
2.029
|
2.244
|
2.293
|
2.706
|
3.019
|
3.371
|
Nettomarge
|
19,73%
|
21,46%
|
19,65%
|
17,67%
|
18,2%
|
21,93%
|
22,71%
|
23,29%
|
WPA
2 |
7,940
|
8,550
|
9,120
|
10,08
|
10,30
|
12,14
|
13,54
|
15,05
|
Free Cash Flow
1 |
980,2
|
755,7
|
871
|
244
|
-1.421
|
-1.401
|
-868,6
|
-277,9
|
FCF-marge
|
10,99%
|
8,53%
|
8,44%
|
1,92%
|
-11,28%
|
-11,36%
|
-6,53%
|
-1,92%
|
Kasstroomconversie (ebitda)
|
28,26%
|
20,88%
|
22,43%
|
5,75%
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
55,69%
|
39,75%
|
42,93%
|
10,88%
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
4,580
|
5,180
|
5,840
|
6,360
|
6,870
|
7,074
|
7,432
|
7,829
|
Datum van publicatie
|
07-11-19
|
11-11-20
|
04-11-21
|
03-11-22
|
07-11-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Septiembre |
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 |
2.994
|
2.945
|
3.189
|
3.570
|
3.175
|
3.200
|
3.034
|
3.191
|
2.997
|
2.930
|
3.044
|
3.348
|
3.251
|
3.163
|
3.366
|
EBITDA
1 |
1.003
|
1.019
|
1.081
|
1.145
|
1.084
|
1.151
|
1.208
|
1.259
|
1.174
|
1.198
|
1.270
|
1.408
|
1.367
|
1.349
|
1.440
|
Bedrijfsresultaat (EBIT)
1 |
523
|
561,9
|
627,4
|
700,2
|
652
|
645,4
|
644,2
|
738,6
|
666,9
|
694,2
|
756
|
863,1
|
791,4
|
798,1
|
910,7
|
Operationele Marge
|
17,47%
|
19,08%
|
19,67%
|
19,61%
|
20,54%
|
20,17%
|
21,23%
|
23,14%
|
22,25%
|
23,69%
|
24,83%
|
25,78%
|
24,34%
|
25,23%
|
27,06%
|
Resultaat voor belastingen (EBT)
1 |
662,9
|
659,5
|
721,3
|
711
|
720,2
|
570,9
|
750,1
|
841,2
|
757
|
711,4
|
847,2
|
973,7
|
877,7
|
854,6
|
993
|
Nettowinst (verlies)
1 |
560,4
|
530,5
|
582,1
|
570,5
|
572,2
|
439,8
|
595,6
|
685,2
|
609,3
|
572,4
|
680,5
|
780,3
|
708,3
|
699,3
|
777
|
Nettomarge
|
18,72%
|
18,01%
|
18,25%
|
15,98%
|
18,02%
|
13,74%
|
19,63%
|
21,47%
|
20,33%
|
19,53%
|
22,36%
|
23,31%
|
21,78%
|
22,11%
|
23,08%
|
WPA
2 |
2,520
|
2,380
|
2,620
|
2,560
|
2,570
|
1,970
|
2,670
|
3,080
|
2,730
|
2,570
|
3,054
|
3,538
|
3,166
|
3,127
|
3,476
|
Dividend per aandeel
2 |
1,500
|
1,620
|
1,620
|
1,620
|
1,620
|
1,750
|
1,750
|
1,620
|
1,750
|
1,770
|
1,786
|
1,787
|
1,828
|
1,831
|
2,016
|
Datum van publicatie
|
04-02-22
|
05-05-22
|
04-08-22
|
03-11-22
|
02-02-23
|
09-05-23
|
03-08-23
|
07-11-23
|
05-02-24
|
30-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Septiembre |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
911
|
2.655
|
1.836
|
4.343
|
8.357
|
11.719
|
14.214
|
15.966
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,2628
x
|
0,7334
x
|
0,4729
x
|
1,023
x
|
1,777
x
|
2,318
x
|
2,552
x
|
2,645
x
|
Free Cash Flow
1 |
980
|
756
|
871
|
244
|
-1.421
|
-1.401
|
-869
|
-278
|
ROE (netto-inkomsten/eigen vermogen)
|
16,1%
|
16,4%
|
15,8%
|
17,4%
|
18,7%
|
18,2%
|
18,4%
|
18,5%
|
ROA (netto-inkomsten/totale activa)
|
9,23%
|
8,44%
|
7,8%
|
8,3%
|
8,66%
|
7,57%
|
7,52%
|
7,42%
|
Totale activa
1 |
19.068
|
22.519
|
26.014
|
27.027
|
26.478
|
35.739
|
40.148
|
45.444
|
Nettoactief per aandeel
2 |
50,20
|
54,70
|
61,10
|
59,20
|
64,30
|
69,50
|
75,30
|
82,20
|
Cashflow per aandeel
2 |
13,40
|
14,70
|
15,00
|
14,20
|
14,40
|
17,50
|
20,60
|
21,80
|
Capex
1 |
1.990
|
2.509
|
2.464
|
2.927
|
4.626
|
5.314
|
5.161
|
4.896
|
Capex/omzet
|
22,31%
|
28,33%
|
23,87%
|
23,05%
|
36,72%
|
43,08%
|
38,81%
|
33,83%
|
Datum van publicatie
|
07-11-19
|
11-11-20
|
04-11-21
|
03-11-22
|
07-11-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
267,1
USD Gemiddelde koersdoel
279,6
USD Spread / Gemiddelde doel +4,68% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +6,75% | 212 mld. | | +26,54% | 12,83 mld. | | +44,92% | 8,46 mld. | | +15,83% | 3,16 mld. | | +13,70% | 3,14 mld. | | -21,47% | 3,1 mld. | | +7,57% | 2,16 mld. | | -11,20% | 2,09 mld. | | -4,51% | 1,52 mld. |
Industrieel gas
|