Vertraagde tijd
Berne S.E.
18:00:02 04-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.436
CHF
|
+18,87%
|
|
-.--%
|
-.--%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
370.472.922
|
544.116.848
|
526.023.507
|
371.684.753
|
519.893.772
|
541.157.539
|
-
|
-
|
Bedrijfswaarde
2 |
276.732
|
439.607
|
420.214
|
266.795
|
440.204
|
450.273
|
428.824
|
398.942
|
K/w-verhouding
|
17,6
x
|
21,1
x
|
13,6
x
|
6,86
x
|
36,8
x
|
15,1
x
|
10,9
x
|
10
x
|
Dividendrendement
|
2,54%
|
1,75%
|
1,84%
|
2,61%
|
1,84%
|
1,77%
|
1,76%
|
1,78%
|
Marktkapitalisatie/omzet
|
1,61
x
|
2,3
x
|
1,88
x
|
1,23
x
|
2,01
x
|
1,73
x
|
1,53
x
|
1,44
x
|
Bedrijfswaarde/omzet
|
1,2
x
|
1,86
x
|
1,5
x
|
0,88
x
|
1,7
x
|
1,44
x
|
1,21
x
|
1,06
x
|
Bedrijfswaarde/EBITDA
|
5,09
x
|
6,97
x
|
5,07
x
|
3,36
x
|
10,5
x
|
5,47
x
|
4,03
x
|
3,54
x
|
Bedrijfswaarde/FCF
|
13,8
x
|
15,9
x
|
23,4
x
|
20,8
x
|
-32,7
x
|
22,4
x
|
11,1
x
|
8,23
x
|
FCF Yield
|
7,23%
|
6,3%
|
4,28%
|
4,8%
|
-3,06%
|
4,46%
|
8,98%
|
12,2%
|
Price to Book
|
1,31
x
|
2,06
x
|
1,58
x
|
0,96
x
|
1,33
x
|
1,45
x
|
1,31
x
|
1,21
x
|
Aantal aandelen (in duizenden)
|
6.792.669
|
6.792.669
|
6.792.669
|
6.792.669
|
6.792.669
|
6.792.669
|
-
|
-
|
Referentieprijs
3 |
55.800
|
81.000
|
78.300
|
55.300
|
78.500
|
81.800
|
81.800
|
81.800
|
Datum van publicatie
|
30-01-20
|
28-01-21
|
26-01-22
|
30-01-23
|
30-01-24
|
-
|
-
|
-
|
1KRW in Miljoen2KRW in Miljard3KRW Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
230.400
|
236.810
|
279.605
|
302.230
|
258.936
|
312.836
|
353.511
|
376.002
|
EBITDA
1 |
54.340
|
63.110
|
82.920
|
79.330
|
42.100
|
82.251
|
106.493
|
112.579
|
Bedrijfsresultaat (EBIT)
1 |
27.770
|
35.990
|
51.634
|
43.380
|
6.540
|
42.079
|
62.229
|
66.934
|
Operationele Marge
|
12,05%
|
15,2%
|
18,47%
|
14,35%
|
2,53%
|
13,45%
|
17,6%
|
17,8%
|
Resultaat voor belastingen (EBT)
1 |
30.430
|
36.350
|
53.352
|
46.440
|
11.006
|
45.990
|
65.912
|
73.214
|
Nettowinst (verlies)
1 |
21.510
|
26.090
|
39.244
|
54.730
|
14.473
|
35.616
|
49.632
|
53.386
|
Nettomarge
|
9,34%
|
11,02%
|
14,04%
|
18,11%
|
5,59%
|
11,39%
|
14,04%
|
14,2%
|
WPA
2 |
3.166
|
3.841
|
5.777
|
8.057
|
2.131
|
5.418
|
7.539
|
8.175
|
Free Cash Flow
3 |
20.010.000
|
27.700.000
|
17.990.000
|
12.800.000
|
-13.480.000
|
20.101.975
|
38.499.639
|
48.476.938
|
FCF-marge
|
8.684,9%
|
11.697,14%
|
6.434,08%
|
4.235,19%
|
-5.205,93%
|
6.425,72%
|
10.890,66%
|
12.892,74%
|
Kasstroomconversie (ebitda)
|
36.823,7%
|
43.891,62%
|
21.695,61%
|
16.135,13%
|
-
|
24.439,89%
|
36.152,3%
|
43.060,35%
|
Kasstroomconversie (nettowinst)
|
93.026,5%
|
106.170,95%
|
45.841,64%
|
23.387,54%
|
-
|
56.440,09%
|
77.570,66%
|
90.804,05%
|
Dividend per aandeel
2 |
1.416
|
1.416
|
1.444
|
1.444
|
1.444
|
1.450
|
1.444
|
1.452
|
Datum van publicatie
|
30-01-20
|
28-01-21
|
26-01-22
|
30-01-23
|
30-01-24
|
-
|
-
|
-
|
1KRW in Miljard2KRW3KRW in Miljoen Fiscaal tijdperk: december |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
76.566
|
77.782
|
77.000
|
76.780
|
70.460
|
63.750
|
60.000
|
123.751
|
67.000
|
67.780
|
71.916
|
73.554
|
83.190
|
84.677
|
84.652
|
86.664
|
EBITDA
1 |
22.730
|
23.130
|
23.170
|
19.880
|
13.150
|
9.440
|
9.440
|
-
|
11.300
|
11.880
|
15.840
|
19.014
|
23.034
|
25.151
|
25.397
|
30.858
|
Bedrijfsresultaat (EBIT)
1 |
13.867
|
14.121
|
14.000
|
10.850
|
4.310
|
640
|
600
|
-
|
2.400
|
2.800
|
6.600
|
8.485
|
12.533
|
14.067
|
15.034
|
16.456
|
Operationele Marge
|
18,11%
|
18,16%
|
18,18%
|
14,13%
|
6,12%
|
1%
|
1%
|
-
|
3,58%
|
4,13%
|
9,18%
|
11,54%
|
15,07%
|
16,61%
|
17,76%
|
18,99%
|
Resultaat voor belastingen (EBT)
1 |
14.363
|
15.070
|
14.460
|
11.860
|
5.050
|
1.826
|
1.713
|
-
|
3.943
|
3.524
|
7.707
|
9.846
|
13.867
|
15.692
|
15.885
|
16.869
|
Nettowinst (verlies)
1 |
10.643
|
11.129
|
10.950
|
9.140
|
23.500
|
1.401
|
1.547
|
-
|
5.501
|
6.024
|
6.621
|
7.213
|
10.217
|
11.518
|
11.921
|
12.860
|
Nettomarge
|
13,9%
|
14,31%
|
14,22%
|
11,9%
|
33,35%
|
2,2%
|
2,58%
|
-
|
8,21%
|
8,89%
|
9,21%
|
9,81%
|
12,28%
|
13,6%
|
14,08%
|
14,84%
|
WPA
2 |
1.566
|
1.638
|
1.613
|
1.346
|
3.460
|
206,0
|
228,0
|
434,0
|
810,0
|
887,0
|
975,0
|
1.200
|
1.637
|
1.907
|
1.920
|
2.066
|
Dividend per aandeel
2 |
-
|
-
|
361,0
|
361,0
|
361,0
|
361,0
|
361,0
|
-
|
361,0
|
361,0
|
361,0
|
361,0
|
361,0
|
361,0
|
361,0
|
361,0
|
Datum van publicatie
|
26-01-22
|
27-04-22
|
06-07-22
|
27-10-22
|
30-01-23
|
26-04-23
|
06-07-23
|
06-07-23
|
10-10-23
|
30-01-24
|
29-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
93.741
|
104.510
|
105.810
|
104.890
|
79.690
|
90.885
|
112.333
|
142.215
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
20.010.000
|
27.700.000
|
17.990.000
|
12.800.000
|
-13.480.000
|
20.101.975
|
38.499.639
|
48.476.938
|
ROE (netto-inkomsten/eigen vermogen)
|
8,69%
|
10%
|
14%
|
17%
|
4%
|
10%
|
12,7%
|
12,1%
|
ROA (netto-inkomsten/totale activa)
|
6,22%
|
7,14%
|
9,75%
|
12,5%
|
3,2%
|
7,6%
|
9,6%
|
8,9%
|
Totale activa
1 |
345.959
|
365.401
|
402.429
|
437.525
|
452.265
|
468.835
|
517.095
|
600.107
|
Nettoactief per aandeel
3 |
42.701
|
39.406
|
49.629
|
57.822
|
59.170
|
56.313
|
62.654
|
67.856
|
Cashflow per aandeel
3 |
6.680
|
9.612
|
9.586
|
10.416
|
6.499
|
11.947
|
14.272
|
14.575
|
Capex
1 |
25.370
|
37.590
|
47.120
|
49.430
|
57.610
|
53.518
|
55.199
|
58.215
|
Capex/omzet
|
11,01%
|
15,87%
|
16,85%
|
16,36%
|
22,25%
|
17,11%
|
15,61%
|
15,48%
|
Datum van publicatie
|
30-01-20
|
28-01-21
|
26-01-22
|
30-01-23
|
30-01-24
|
-
|
-
|
-
|
1KRW in Miljard2KRW in Miljoen3KRW Laatste slotkoers
81.800
KRW Gemiddelde koersdoel
105.622
KRW Spread / Gemiddelde doel +29,12% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -3,12% | 1,51 mld. | | +137,10% | 1,27 mld. | | -10,92% | 1,18 mld. | | +24,66% | 936 mln. | | -18,61% | 708 mln. | | +48,20% | 690 mln. | | -34,30% | 337 mln. | | +3,70% | 327 mln. | | +14,02% | 93,35 mln. |
Telefoons en draagbare apparaten - Andere
|