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 |
9.749
|
9.400
|
10.810
|
10.826
|
9.838
|
8.426
|
-
|
-
|
Bedrijfswaarde
1 |
10.400
|
9.678
|
11.564
|
11.858
|
12.018
|
10.376
|
10.124
|
9.961
|
K/w-verhouding
|
14,3
x
|
23,3
x
|
17,5
x
|
20,4
x
|
24
x
|
16,9
x
|
13,8
x
|
12,4
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,98
x
|
0,93
x
|
0,87
x
|
0,86
x
|
0,8
x
|
0,63
x
|
0,6
x
|
0,57
x
|
Bedrijfswaarde/omzet
|
1,04
x
|
0,96
x
|
0,93
x
|
0,94
x
|
0,97
x
|
0,78
x
|
0,72
x
|
0,68
x
|
Bedrijfswaarde/EBITDA
|
11,3
x
|
12,9
x
|
10,8
x
|
12,4
x
|
12,2
x
|
9,27
x
|
8,31
x
|
7,65
x
|
Bedrijfswaarde/FCF
|
18
x
|
17,6
x
|
18,3
x
|
23,4
x
|
34
x
|
18
x
|
15,5
x
|
13,6
x
|
FCF Yield
|
5,56%
|
5,68%
|
5,45%
|
4,27%
|
2,94%
|
5,56%
|
6,47%
|
7,35%
|
Price to Book
|
3,18
x
|
2,8
x
|
3,12
x
|
3,05
x
|
2,68
x
|
1,9
x
|
1,65
x
|
1,46
x
|
Aantal aandelen (in duizenden)
|
146.740
|
142.776
|
138.674
|
135.548
|
129.938
|
128.051
|
-
|
-
|
Referentieprijs
2 |
66,44
|
65,84
|
77,95
|
79,87
|
75,71
|
65,80
|
65,80
|
65,80
|
Datum van publicatie
|
20-02-20
|
17-02-21
|
15-02-22
|
16-02-23
|
27-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
9.986
|
10.119
|
12.401
|
12.647
|
12.339
|
13.346
|
14.019
|
14.704
|
EBITDA
1 |
917,9
|
752,9
|
1.069
|
959
|
984
|
1.119
|
1.218
|
1.303
|
Bedrijfsresultaat (EBIT)
1 |
733
|
567,4
|
859,6
|
747
|
615
|
824,1
|
912,6
|
999,2
|
Operationele Marge
|
7,34%
|
5,61%
|
6,93%
|
5,91%
|
4,98%
|
6,18%
|
6,51%
|
6,79%
|
Resultaat voor belastingen (EBT)
1 |
680,3
|
499,9
|
830,5
|
721
|
542
|
771,6
|
923,4
|
975,3
|
Nettowinst (verlies)
1 |
694,7
|
403,8
|
631,2
|
538
|
416
|
520,1
|
642,3
|
723,4
|
Nettomarge
|
6,96%
|
3,99%
|
5,09%
|
4,25%
|
3,37%
|
3,9%
|
4,58%
|
4,92%
|
WPA
2 |
4,650
|
2,820
|
4,450
|
3,910
|
3,160
|
3,895
|
4,754
|
5,322
|
Free Cash Flow
1 |
577,9
|
550,1
|
630,6
|
506
|
353
|
577
|
655
|
732,5
|
FCF-marge
|
5,79%
|
5,44%
|
5,08%
|
4%
|
2,86%
|
4,32%
|
4,67%
|
4,98%
|
Kasstroomconversie (ebitda)
|
62,95%
|
73,06%
|
58,98%
|
52,76%
|
35,87%
|
51,55%
|
53,76%
|
56,23%
|
Kasstroomconversie (nettowinst)
|
83,18%
|
136,23%
|
99,89%
|
94,05%
|
84,86%
|
110,93%
|
101,98%
|
101,26%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
20-02-20
|
17-02-21
|
15-02-22
|
16-02-23
|
27-02-24
|
-
|
-
|
-
|
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 |
3.331
|
3.179
|
3.030
|
3.067
|
3.371
|
3.060
|
3.100
|
3.162
|
3.017
|
3.172
|
3.271
|
3.377
|
3.530
|
3.343
|
3.410
|
EBITDA
1 |
263,8
|
299
|
273
|
263
|
124
|
257
|
250
|
259
|
172
|
255
|
280,7
|
296,3
|
301,3
|
271
|
304,2
|
Bedrijfsresultaat (EBIT)
1 |
205,1
|
244
|
220
|
211
|
72
|
175
|
201
|
200
|
39
|
150
|
211,7
|
224,3
|
234,8
|
196,5
|
229,7
|
Operationele Marge
|
6,16%
|
7,68%
|
7,26%
|
6,88%
|
2,14%
|
5,72%
|
6,48%
|
6,33%
|
1,29%
|
4,73%
|
6,47%
|
6,64%
|
6,65%
|
5,88%
|
6,74%
|
Resultaat voor belastingen (EBT)
1 |
193
|
239
|
214
|
205
|
63
|
163
|
186
|
179
|
14
|
127
|
196,6
|
208,5
|
222,4
|
202,2
|
230,3
|
Nettowinst (verlies)
1 |
147,2
|
181
|
160
|
150
|
47
|
121
|
140
|
137
|
18
|
93
|
139,2
|
149,3
|
159,4
|
145,3
|
163
|
Nettomarge
|
4,42%
|
5,69%
|
5,28%
|
4,89%
|
1,39%
|
3,95%
|
4,52%
|
4,33%
|
0,6%
|
2,93%
|
4,26%
|
4,42%
|
4,52%
|
4,35%
|
4,78%
|
WPA
2 |
1,050
|
1,300
|
1,160
|
1,090
|
0,3400
|
0,9100
|
1,060
|
1,050
|
0,1300
|
0,7200
|
0,9900
|
1,102
|
1,177
|
1,116
|
1,231
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
15-02-22
|
03-05-22
|
02-08-22
|
01-11-22
|
16-02-23
|
09-05-23
|
07-08-23
|
13-11-23
|
27-02-24
|
07-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
651
|
278
|
755
|
1.032
|
2.180
|
1.950
|
1.698
|
1.535
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,7088
x
|
0,3689
x
|
0,7058
x
|
1,076
x
|
2,215
x
|
1,742
x
|
1,394
x
|
1,178
x
|
Free Cash Flow
1 |
578
|
550
|
631
|
506
|
353
|
577
|
655
|
733
|
ROE (netto-inkomsten/eigen vermogen)
|
23,3%
|
12,7%
|
18,6%
|
18,2%
|
16,7%
|
15,2%
|
15,1%
|
14,2%
|
ROA (netto-inkomsten/totale activa)
|
8,88%
|
5,41%
|
7,88%
|
8,67%
|
6,18%
|
6,18%
|
6,67%
|
6,77%
|
Totale activa
1 |
7.826
|
7.462
|
8.008
|
6.205
|
6.731
|
8.411
|
9.635
|
10.693
|
Nettoactief per aandeel
2 |
20,90
|
23,50
|
25,00
|
26,10
|
28,30
|
34,70
|
39,90
|
45,20
|
Cashflow per aandeel
2 |
4,380
|
4,180
|
5,010
|
4,370
|
3,800
|
7,100
|
5,630
|
-
|
Capex
1 |
76,2
|
48,8
|
79
|
96
|
147
|
125
|
116
|
121
|
Capex/omzet
|
0,76%
|
0,48%
|
0,64%
|
0,76%
|
1,19%
|
0,94%
|
0,83%
|
0,82%
|
Datum van publicatie
|
20-02-20
|
17-02-21
|
15-02-22
|
16-02-23
|
27-02-24
|
-
|
-
|
-
|
Laatste slotkoers
65,8
USD Gemiddelde koersdoel
79,42
USD Spread / Gemiddelde doel +20,69% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -4,65% | 1,38 mld. | | -13,34% | 1,28 mld. | | -5,79% | 1,2 mld. | | -26,51% | 770 mln. | | -.--% | 617 mln. | | +3,68% | 466 mln. | | +2,04% | 433 mln. | | -31,93% | 301 mln. | | -62,49% | 269 mln. |
Medische apparatuur Groothandel
|