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 |
20.523
|
18.844
|
27.793
|
24.178
|
30.452
|
29.313
|
-
|
-
|
Bedrijfswaarde
1 |
23.687
|
21.886
|
34.394
|
29.786
|
35.508
|
33.892
|
33.206
|
32.565
|
K/w-verhouding
|
28,6
x
|
24,2
x
|
29,1
x
|
22
x
|
28,1
x
|
25,4
x
|
22,3
x
|
19,4
x
|
Dividendrendement
|
0,89%
|
1,17%
|
0,88%
|
1,17%
|
1,05%
|
1,16%
|
1,26%
|
1,25%
|
Marktkapitalisatie/omzet
|
1,14
x
|
1,02
x
|
1,33
x
|
1,02
x
|
1,42
x
|
1,35
x
|
1,27
x
|
1,19
x
|
Bedrijfswaarde/omzet
|
1,31
x
|
1,19
x
|
1,65
x
|
1,25
x
|
1,66
x
|
1,56
x
|
1,44
x
|
1,32
x
|
Bedrijfswaarde/EBITDA
|
16,3
x
|
13,1
x
|
19,7
x
|
13,7
x
|
16,5
x
|
15,4
x
|
14
x
|
12,9
x
|
Bedrijfswaarde/FCF
|
29,9
x
|
18,9
x
|
50,2
x
|
20,2
x
|
24,5
x
|
26,7
x
|
20,7
x
|
-
|
FCF Yield
|
3,34%
|
5,28%
|
1,99%
|
4,95%
|
4,08%
|
3,74%
|
4,82%
|
-
|
Price to Book
|
22
x
|
14,7
x
|
39,1
x
|
15,3
x
|
14,9
x
|
10,8
x
|
8,47
x
|
6,74
x
|
Aantal aandelen (in duizenden)
|
143.681
|
142.988
|
135.723
|
135.391
|
133.960
|
134.398
|
-
|
-
|
Referentieprijs
2 |
142,8
|
131,8
|
204,8
|
178,6
|
227,3
|
218,1
|
218,1
|
218,1
|
Datum van publicatie
|
06-02-20
|
10-02-21
|
09-02-22
|
08-02-23
|
07-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
18.032
|
18.468
|
20.821
|
23.749
|
21.376
|
21.715
|
23.018
|
24.715
|
EBITDA
1 |
1.457
|
1.672
|
1.742
|
2.173
|
2.155
|
2.195
|
2.373
|
2.533
|
Bedrijfsresultaat (EBIT)
1 |
1.368
|
1.405
|
1.645
|
2.050
|
2.039
|
2.064
|
2.220
|
2.399
|
Operationele Marge
|
7,59%
|
7,61%
|
7,9%
|
8,63%
|
9,54%
|
9,5%
|
9,64%
|
9,71%
|
Resultaat voor belastingen (EBT)
1 |
949,7
|
1.002
|
1.298
|
1.488
|
1.450
|
1.530
|
1.765
|
2.001
|
Nettowinst (verlies)
1 |
736,8
|
788,5
|
988,6
|
1.114
|
1.104
|
1.167
|
1.321
|
1.516
|
Nettomarge
|
4,09%
|
4,27%
|
4,75%
|
4,69%
|
5,17%
|
5,37%
|
5,74%
|
6,14%
|
WPA
2 |
4,990
|
5,450
|
7,040
|
8,130
|
8,100
|
8,600
|
9,772
|
11,26
|
Free Cash Flow
1 |
790,9
|
1.156
|
684,6
|
1.476
|
1.450
|
1.269
|
1.601
|
-
|
FCF-marge
|
4,39%
|
6,26%
|
3,29%
|
6,21%
|
6,79%
|
5,84%
|
6,96%
|
-
|
Kasstroomconversie (ebitda)
|
54,28%
|
69,15%
|
39,31%
|
67,9%
|
67,3%
|
57,81%
|
67,46%
|
-
|
Kasstroomconversie (nettowinst)
|
107,34%
|
146,65%
|
69,25%
|
132,39%
|
131,35%
|
108,76%
|
121,23%
|
-
|
Dividend per aandeel
2 |
1,265
|
1,540
|
1,800
|
2,090
|
2,390
|
2,537
|
2,752
|
2,737
|
Datum van publicatie
|
06-02-20
|
10-02-21
|
09-02-22
|
08-02-23
|
07-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
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
|
---|
Omzet
1 |
5.537
|
5.949
|
6.146
|
6.216
|
5.438
|
5.103
|
5.626
|
5.628
|
5.018
|
4.873
|
5.467
|
5.862
|
5.523
|
5.337
|
5.731
|
EBITDA
1 |
451,4
|
492,6
|
546,7
|
579,8
|
554,1
|
505
|
558,4
|
585
|
548,6
|
-
|
559,1
|
623,4
|
582
|
507,4
|
596,9
|
Bedrijfsresultaat (EBIT)
1 |
424,5
|
462,1
|
516,3
|
549
|
523,1
|
434,3
|
529,8
|
556,3
|
518,7
|
403,5
|
516,4
|
584,2
|
556,5
|
483,9
|
560
|
Operationele Marge
|
7,67%
|
7,77%
|
8,4%
|
8,83%
|
9,62%
|
8,51%
|
9,42%
|
9,88%
|
10,34%
|
8,28%
|
9,45%
|
9,96%
|
10,08%
|
9,07%
|
9,77%
|
Resultaat voor belastingen (EBT)
1 |
287,3
|
330,4
|
377,2
|
399
|
381,2
|
296,3
|
353,4
|
419,8
|
380,7
|
276,6
|
368,9
|
462
|
422,7
|
370,7
|
437,1
|
Nettowinst (verlies)
1 |
215,3
|
250,2
|
279,3
|
297,8
|
287,2
|
230,1
|
262,6
|
315,5
|
296,1
|
216,1
|
285,9
|
345,6
|
319
|
277,8
|
327
|
Nettomarge
|
3,89%
|
4,21%
|
4,54%
|
4,79%
|
5,28%
|
4,51%
|
4,67%
|
5,61%
|
5,9%
|
4,43%
|
5,23%
|
5,9%
|
5,78%
|
5,21%
|
5,7%
|
WPA
2 |
1,570
|
1,830
|
2,040
|
2,170
|
2,090
|
1,680
|
1,920
|
2,320
|
2,180
|
1,590
|
2,105
|
2,550
|
2,355
|
2,052
|
2,419
|
Dividend per aandeel
2 |
0,5000
|
0,5000
|
0,5000
|
0,5000
|
0,5900
|
0,5900
|
0,5900
|
0,5900
|
0,6200
|
-
|
0,6200
|
0,6200
|
0,6500
|
0,6350
|
0,6500
|
Datum van publicatie
|
09-02-22
|
04-05-22
|
03-08-22
|
02-11-22
|
08-02-23
|
03-05-23
|
02-08-23
|
01-11-23
|
07-02-24
|
01-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.163
|
3.042
|
6.600
|
5.608
|
5.056
|
4.579
|
3.892
|
3.251
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,171
x
|
1,819
x
|
3,79
x
|
2,58
x
|
2,346
x
|
2,086
x
|
1,64
x
|
1,284
x
|
Free Cash Flow
1 |
791
|
1.156
|
685
|
1.476
|
1.451
|
1.269
|
1.601
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
93,2%
|
84,5%
|
112%
|
116%
|
73,8%
|
58,3%
|
50,3%
|
42,7%
|
ROA (netto-inkomsten/totale activa)
|
11,9%
|
11%
|
9,93%
|
10,2%
|
10,2%
|
10,5%
|
11,2%
|
-
|
Totale activa
1 |
6.194
|
7.168
|
9.959
|
10.938
|
10.835
|
11.154
|
11.818
|
-
|
Nettoactief per aandeel
2 |
6,500
|
8,960
|
5,240
|
11,70
|
15,20
|
20,20
|
25,80
|
32,40
|
Cashflow per aandeel
2 |
6,950
|
9,080
|
5,580
|
11,70
|
11,70
|
9,500
|
10,70
|
-
|
Capex
1 |
236
|
158
|
100
|
128
|
148
|
158
|
165
|
173
|
Capex/omzet
|
1,31%
|
0,86%
|
0,48%
|
0,54%
|
0,69%
|
0,73%
|
0,72%
|
0,7%
|
Datum van publicatie
|
06-02-20
|
10-02-21
|
09-02-22
|
08-02-23
|
07-02-24
|
-
|
-
|
-
|
Laatste slotkoers
218,1
USD Gemiddelde koersdoel
252,8
USD Spread / Gemiddelde doel +15,90% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -36,68% | 22,12 mld. | | +10,85% | 8,59 mld. | | -14,50% | 4,91 mld. | | -35,78% | 2,23 mld. | | -28,67% | 2,01 mld. | | -4,31% | 2 mld. | | +70,23% | 1,82 mld. | | -5,24% | 1,68 mld. | | -44,77% | 1,38 mld. |
Geintegreerde hard- & software
|