Vertraagde tijd
Swiss Exchange
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
- CHF
|
-.--%
|
|
-.--%
|
-.--%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
66.835
|
81.678
|
142.619
|
149.900
|
137.630
|
134.652
|
-
|
-
|
Bedrijfswaarde
1 |
78.595
|
89.508
|
139.406
|
148.590
|
146.460
|
150.640
|
147.532
|
140.184
|
K/w-verhouding
|
-37,1
x
|
21,8
x
|
11,7
x
|
6,22
x
|
38,6
x
|
15
x
|
9,39
x
|
8,77
x
|
Dividendrendement
|
3,83%
|
3,14%
|
7,77%
|
7,71%
|
3,65%
|
4,18%
|
6,26%
|
7,02%
|
Marktkapitalisatie/omzet
|
0,45
x
|
0,59
x
|
0,95
x
|
0,72
x
|
0,71
x
|
0,7
x
|
0,66
x
|
0,66
x
|
Bedrijfswaarde/omzet
|
0,52
x
|
0,65
x
|
0,93
x
|
0,71
x
|
0,76
x
|
0,78
x
|
0,72
x
|
0,69
x
|
Bedrijfswaarde/EBITDA
|
6,64
x
|
6,25
x
|
4,98
x
|
3,75
x
|
6,58
x
|
6,03
x
|
4,72
x
|
4,27
x
|
Bedrijfswaarde/FCF
|
20,6
x
|
12,4
x
|
29,9
x
|
7,51
x
|
17,1
x
|
102
x
|
13,8
x
|
11,5
x
|
FCF Yield
|
4,87%
|
8,08%
|
3,34%
|
13,3%
|
5,86%
|
0,98%
|
7,22%
|
8,69%
|
Price to Book
|
0,84
x
|
1,1
x
|
1,7
x
|
1,47
x
|
1,38
x
|
1,27
x
|
1,17
x
|
1,12
x
|
Aantal aandelen (in duizenden)
|
2.047.649
|
2.049.125
|
2.051.476
|
2.044.467
|
2.012.141
|
2.004.949
|
-
|
-
|
Referentieprijs
2 |
32,64
|
39,86
|
69,52
|
73,32
|
68,40
|
67,16
|
67,16
|
67,16
|
Datum van publicatie
|
07-02-20
|
12-02-21
|
22-02-22
|
14-02-23
|
13-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
149.766
|
138.118
|
149.654
|
207.929
|
193.619
|
193.495
|
203.536
|
202.884
|
EBITDA
1 |
11.832
|
14.316
|
28.010
|
39.664
|
22.258
|
24.974
|
31.269
|
32.821
|
Bedrijfsresultaat (EBIT)
1 |
3.359
|
6.051
|
20.786
|
31.179
|
12.983
|
15.436
|
21.479
|
22.461
|
Operationele Marge
|
2,24%
|
4,38%
|
13,89%
|
15%
|
6,71%
|
7,98%
|
10,55%
|
11,07%
|
Resultaat voor belastingen (EBT)
1 |
-1.556
|
4.509
|
18.397
|
32.365
|
6.546
|
12.637
|
20.546
|
22.483
|
Nettowinst (verlies)
1 |
-1.811
|
3.745
|
13.930
|
24.154
|
3.583
|
8.919
|
14.322
|
15.430
|
Nettomarge
|
-1,21%
|
2,71%
|
9,31%
|
11,62%
|
1,85%
|
4,61%
|
7,04%
|
7,61%
|
WPA
2 |
-0,8800
|
1,830
|
5,930
|
11,78
|
1,770
|
4,464
|
7,151
|
7,660
|
Free Cash Flow
1 |
3.824
|
7.228
|
4.660
|
19.789
|
8.582
|
1.483
|
10.657
|
12.182
|
FCF-marge
|
2,55%
|
5,23%
|
3,11%
|
9,52%
|
4,43%
|
0,77%
|
5,24%
|
6%
|
Kasstroomconversie (ebitda)
|
32,32%
|
50,49%
|
16,64%
|
49,89%
|
38,56%
|
5,94%
|
34,08%
|
37,12%
|
Kasstroomconversie (nettowinst)
|
-
|
193%
|
33,45%
|
81,93%
|
239,52%
|
16,62%
|
74,41%
|
78,95%
|
Dividend per aandeel
2 |
1,250
|
1,250
|
5,400
|
5,650
|
2,500
|
2,807
|
4,203
|
4,712
|
Datum van publicatie
|
07-02-20
|
12-02-21
|
22-02-22
|
14-02-23
|
13-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
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 |
-
|
46.433
|
46.616
|
64.793
|
52.445
|
44.075
|
48.534
|
53.630
|
44.702
|
46.754
|
47.545
|
49.968
|
48.744
|
48.430
|
56.999
|
58.674
|
EBITDA
1 |
7.453
|
9.011
|
11.165
|
11.594
|
9.721
|
7.184
|
7.525
|
7.098
|
3.899
|
3.736
|
5.411
|
6.083
|
6.478
|
6.954
|
7.567
|
7.423
|
Bedrijfsresultaat (EBIT)
1 |
-
|
7.026
|
9.170
|
9.452
|
7.611
|
4.946
|
5.364
|
4.788
|
1.600
|
1.231
|
2.966
|
3.713
|
4.110
|
4.433
|
5.169
|
4.996
|
Operationele Marge
|
-
|
15,13%
|
19,67%
|
14,59%
|
14,51%
|
11,22%
|
11,05%
|
8,93%
|
3,58%
|
2,63%
|
6,24%
|
7,43%
|
8,43%
|
9,15%
|
9,07%
|
8,51%
|
Resultaat voor belastingen (EBT)
1 |
-
|
10.730
|
8.416
|
14.108
|
8.166
|
1.676
|
2.021
|
6.986
|
55
|
-2.516
|
1.148
|
3.636
|
3.939
|
3.936
|
5.119
|
4.939
|
Nettowinst (verlies)
1 |
-
|
8.525
|
6.411
|
11.136
|
6.676
|
287
|
1.265
|
5.056
|
-625
|
-2.536
|
428
|
2.372
|
2.718
|
3.083
|
3.563
|
3.480
|
Nettomarge
|
-
|
18,36%
|
13,75%
|
17,19%
|
12,73%
|
0,65%
|
2,61%
|
9,43%
|
-1,4%
|
-5,42%
|
0,9%
|
4,75%
|
5,58%
|
6,37%
|
6,25%
|
5,93%
|
WPA
2 |
-
|
3,470
|
2,800
|
5,490
|
3,340
|
0,1500
|
0,6200
|
2,560
|
-0,1800
|
-1,240
|
0,4700
|
1,215
|
1,378
|
1,500
|
1,789
|
1,749
|
Dividend per aandeel
2 |
-
|
5,400
|
-
|
-
|
-
|
5,650
|
-
|
-
|
-
|
2,500
|
-
|
-
|
-
|
2,661
|
-
|
-
|
Datum van publicatie
|
22-07-20
|
22-02-22
|
03-05-22
|
21-07-22
|
24-10-22
|
14-02-23
|
28-04-23
|
20-07-23
|
23-10-23
|
13-02-24
|
24-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
11.760
|
7.830
|
-
|
-
|
8.830
|
15.988
|
12.879
|
5.532
|
Nettokaspositie
1 |
-
|
-
|
3.213
|
1.310
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,9939
x
|
0,5469
x
|
-
|
-
|
0,3967
x
|
0,6402
x
|
0,4119
x
|
0,1685
x
|
Free Cash Flow
1 |
3.824
|
7.228
|
4.660
|
19.789
|
8.582
|
1.483
|
10.657
|
12.182
|
ROE (netto-inkomsten/eigen vermogen)
|
1,29%
|
3,33%
|
17,5%
|
25,9%
|
3,53%
|
8,99%
|
12,2%
|
12,5%
|
ROA (netto-inkomsten/totale activa)
|
-1,1%
|
1,56%
|
8,2%
|
12,9%
|
1,77%
|
4,2%
|
5,99%
|
5,85%
|
Totale activa
1 |
164.666
|
239.757
|
169.973
|
186.565
|
202.544
|
212.514
|
239.120
|
263.646
|
Nettoactief per aandeel
2 |
39,00
|
36,20
|
41,00
|
50,00
|
49,60
|
52,90
|
57,20
|
60,20
|
Cashflow per aandeel
2 |
6,130
|
6,600
|
5,210
|
14,30
|
11,00
|
7,790
|
10,40
|
10,10
|
Capex
1 |
8.726
|
6.287
|
6.020
|
9.604
|
13.638
|
14.199
|
14.976
|
14.364
|
Capex/omzet
|
5,83%
|
4,55%
|
4,02%
|
4,62%
|
7,04%
|
7,34%
|
7,36%
|
7,08%
|
Datum van publicatie
|
07-02-20
|
12-02-21
|
22-02-22
|
14-02-23
|
13-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
67,16
NOK Gemiddelde koersdoel
76,08
NOK Spread / Gemiddelde doel +13,28% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +6,57% | 17,38 mld. | | +40,77% | 16,79 mld. | | +21,87% | 7,21 mld. | | +30,60% | 6,84 mld. | | +48,56% | 6,58 mld. | | -.--% | 5,94 mld. | | +47,67% | 4,18 mld. | | +16,97% | 3,69 mld. | | +85,64% | 3,3 mld. |
Aluminium - Andere
|