Vertraagde tijd
Berne S.E.
18:00:02 10-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
38,4
CHF
|
-0,03%
|
|
-.--%
|
+22,98%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.738
|
5.625
|
5.800
|
6.081
|
5.131
|
4.462
|
-
|
-
|
Bedrijfswaarde
1 |
12.349
|
11.355
|
10.685
|
11.798
|
10.618
|
9.869
|
9.799
|
9.569
|
K/w-verhouding
|
13,9
x
|
3.670
x
|
9
x
|
8,39
x
|
7,56
x
|
7,56
x
|
6,98
x
|
6,57
x
|
Dividendrendement
|
4,03%
|
1,2%
|
1,59%
|
1,51%
|
1,79%
|
2,05%
|
2,14%
|
2,3%
|
Marktkapitalisatie/omzet
|
1,25
x
|
1,72
x
|
1,28
x
|
1,24
x
|
1,06
x
|
0,96
x
|
0,94
x
|
0,93
x
|
Bedrijfswaarde/omzet
|
2,7
x
|
3,48
x
|
2,35
x
|
2,41
x
|
2,19
x
|
2,13
x
|
2,05
x
|
1,99
x
|
Bedrijfswaarde/EBITDA
|
13,3
x
|
32,5
x
|
10,8
x
|
11,1
x
|
10,3
x
|
11,2
x
|
10,3
x
|
9,91
x
|
Bedrijfswaarde/FCF
|
18
x
|
10,8
x
|
12,5
x
|
29,7
x
|
19,4
x
|
17,7
x
|
12,4
x
|
-
|
FCF Yield
|
5,56%
|
9,22%
|
8,01%
|
3,36%
|
5,16%
|
5,67%
|
8,03%
|
-
|
Price to Book
|
3,17
x
|
3,26
x
|
2,27
x
|
2,12
x
|
1,61
x
|
1,31
x
|
1,15
x
|
1,02
x
|
Aantal aandelen (in duizenden)
|
154.292
|
153.279
|
153.877
|
146.184
|
139.270
|
134.506
|
-
|
-
|
Referentieprijs
2 |
37,19
|
36,70
|
37,69
|
41,60
|
36,84
|
33,17
|
33,17
|
33,17
|
Datum van publicatie
|
28-01-20
|
02-02-21
|
08-02-22
|
02-02-23
|
08-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.573
|
3.264
|
4.540
|
4.888
|
4.845
|
4.628
|
4.769
|
4.820
|
EBITDA
1 |
928,7
|
349,9
|
992
|
1.061
|
1.035
|
879,4
|
955,2
|
965,4
|
Bedrijfsresultaat (EBIT)
1 |
696,1
|
164,1
|
826,9
|
908,7
|
779,1
|
686,5
|
763,8
|
843,7
|
Operationele Marge
|
15,22%
|
5,03%
|
18,21%
|
18,59%
|
16,08%
|
14,83%
|
16,01%
|
17,51%
|
Resultaat voor belastingen (EBT)
1 |
557,4
|
-15,73
|
819,2
|
931,2
|
866,9
|
750,8
|
804,4
|
786,2
|
Nettowinst (verlies)
1 |
423,6
|
1,298
|
650
|
741
|
706,6
|
593,8
|
629,9
|
614,8
|
Nettomarge
|
9,26%
|
0,04%
|
14,32%
|
15,16%
|
14,59%
|
12,83%
|
13,21%
|
12,76%
|
WPA
2 |
2,680
|
0,0100
|
4,190
|
4,960
|
4,870
|
4,386
|
4,755
|
5,052
|
Free Cash Flow
1 |
686,8
|
1.047
|
855,5
|
396,8
|
547,5
|
559,1
|
787,2
|
-
|
FCF-marge
|
15,02%
|
32,07%
|
18,84%
|
8,12%
|
11,3%
|
12,08%
|
16,5%
|
-
|
Kasstroomconversie (ebitda)
|
73,96%
|
299,22%
|
86,24%
|
37,41%
|
52,88%
|
63,58%
|
82,41%
|
-
|
Kasstroomconversie (nettowinst)
|
162,13%
|
80.650,23%
|
131,61%
|
53,55%
|
77,48%
|
94,15%
|
124,97%
|
-
|
Dividend per aandeel
2 |
1,500
|
0,4400
|
0,6000
|
0,6300
|
0,6600
|
0,6783
|
0,7093
|
0,7622
|
Datum van publicatie
|
28-01-20
|
02-02-21
|
08-02-22
|
02-02-23
|
08-02-24
|
-
|
-
|
-
|
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 |
816
|
1.303
|
1.266
|
1.437
|
918,7
|
1.558
|
1.198
|
1.297
|
791,6
|
1.476
|
1.281
|
1.134
|
744,2
|
1.515
|
1.335
|
EBITDA
1 |
37,64
|
328,5
|
315,7
|
376,2
|
40,63
|
-
|
259,2
|
249,7
|
46,87
|
304,6
|
275,7
|
224,5
|
39,25
|
339,9
|
287,3
|
Bedrijfsresultaat (EBIT)
1 |
-5,059
|
289,2
|
277,6
|
338,7
|
3,558
|
369,6
|
221,3
|
209,3
|
-21,15
|
263,1
|
234,8
|
185
|
1,064
|
288,6
|
245,9
|
Operationele Marge
|
-0,62%
|
22,19%
|
21,92%
|
23,57%
|
0,39%
|
23,73%
|
18,47%
|
16,14%
|
-2,67%
|
17,82%
|
18,34%
|
16,32%
|
0,14%
|
19,05%
|
18,42%
|
Resultaat voor belastingen (EBT)
1 |
5,544
|
290,6
|
276,4
|
341,7
|
22,57
|
392
|
232
|
238,3
|
4,57
|
290,4
|
241,9
|
201,7
|
13,11
|
295,2
|
252,4
|
Nettowinst (verlies)
1 |
21,57
|
222,5
|
215,8
|
261,2
|
42
|
304,1
|
178
|
198,6
|
25,81
|
234,9
|
190,3
|
159,2
|
12,15
|
235,4
|
201,6
|
Nettomarge
|
2,64%
|
17,07%
|
17,04%
|
18,18%
|
4,57%
|
19,52%
|
14,86%
|
15,32%
|
3,26%
|
15,92%
|
14,86%
|
14,03%
|
1,63%
|
15,54%
|
15,1%
|
WPA
2 |
0,1400
|
1,450
|
1,460
|
1,780
|
0,2800
|
2,040
|
1,220
|
1,380
|
0,1800
|
1,720
|
1,416
|
1,160
|
0,0954
|
1,718
|
1,684
|
Dividend per aandeel
2 |
0,1500
|
0,1575
|
0,1575
|
0,1575
|
0,1575
|
0,1650
|
0,1650
|
0,1650
|
0,1650
|
0,1725
|
0,1692
|
0,1692
|
0,1692
|
0,1815
|
0,1815
|
Datum van publicatie
|
08-02-22
|
27-04-22
|
28-07-22
|
26-10-22
|
02-02-23
|
27-04-23
|
27-07-23
|
26-10-23
|
08-02-24
|
25-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
6.611
|
5.730
|
4.886
|
5.717
|
5.487
|
5.407
|
5.338
|
5.107
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
7,119
x
|
16,38
x
|
4,925
x
|
5,39
x
|
5,299
x
|
6,149
x
|
5,588
x
|
5,291
x
|
Free Cash Flow
1 |
687
|
1.047
|
856
|
397
|
547
|
559
|
787
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
23,7%
|
6,7%
|
30,5%
|
27,2%
|
22,9%
|
18,1%
|
19,2%
|
20%
|
ROA (netto-inkomsten/totale activa)
|
4%
|
1,05%
|
5,66%
|
6,57%
|
5,98%
|
5%
|
5,3%
|
5,3%
|
Totale activa
1 |
10.597
|
123,6
|
11.484
|
11.272
|
11.817
|
11.876
|
11.885
|
11.600
|
Nettoactief per aandeel
2 |
11,70
|
11,30
|
16,60
|
19,60
|
22,80
|
25,30
|
28,80
|
32,60
|
Cashflow per aandeel
2 |
5,600
|
-
|
6,300
|
3,670
|
5,200
|
8,810
|
8,470
|
-
|
Capex
1 |
181
|
131
|
120
|
152
|
207
|
228
|
256
|
230
|
Capex/omzet
|
3,97%
|
4,01%
|
2,65%
|
3,1%
|
4,28%
|
4,92%
|
5,36%
|
4,77%
|
Datum van publicatie
|
28-01-20
|
02-02-21
|
08-02-22
|
02-02-23
|
08-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
33,17
USD Gemiddelde koersdoel
42,44
USD Spread / Gemiddelde doel +27,96% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +39,39% | 32,32 mld. | | +14,18% | 15,68 mld. | | +17,40% | 13,76 mld. | | +31,72% | 13,21 mld. | | +19,65% | 9,25 mld. | | -25,66% | 3,98 mld. | | +11,34% | 1,97 mld. | | +35,27% | 1,93 mld. | | +29,75% | 1,17 mld. |
Motorfietsen & Scooters
|