Beurs gesloten -
Swiss Exchange
17:31:47 25-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
80,58
CHF
|
+0,35%
|
|
-1,88%
|
+11,08%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
20.057
|
20.165
|
22.837
|
16.107
|
13.370
|
15.252
|
-
|
-
|
Bedrijfswaarde
1 |
21.463
|
21.643
|
24.528
|
18.930
|
16.209
|
17.632
|
17.473
|
17.313
|
K/w-verhouding
|
30,4
x
|
41,8
x
|
37,3
x
|
27,3
x
|
24,3
x
|
26,5
x
|
22,7
x
|
20,1
x
|
Dividendrendement
|
3,02%
|
3%
|
2,63%
|
3,72%
|
4,41%
|
3,97%
|
4%
|
4,08%
|
Marktkapitalisatie/omzet
|
3,04
x
|
3,6
x
|
3,57
x
|
2,43
x
|
2,02
x
|
2,24
x
|
2,12
x
|
2
x
|
Bedrijfswaarde/omzet
|
3,25
x
|
3,86
x
|
3,83
x
|
2,85
x
|
2,45
x
|
2,59
x
|
2,42
x
|
2,27
x
|
Bedrijfswaarde/EBITDA
|
14,1
x
|
16,3
x
|
16,2
x
|
12,7
x
|
11,4
x
|
11,7
x
|
10,6
x
|
9,81
x
|
Bedrijfswaarde/FCF
|
24,7
x
|
28,6
x
|
38,6
x
|
37,3
x
|
25,5
x
|
24,7
x
|
22
x
|
20
x
|
FCF Yield
|
4,05%
|
3,5%
|
2,59%
|
2,68%
|
3,92%
|
4,04%
|
4,55%
|
5%
|
Price to Book
|
13,2
x
|
18,9
x
|
20,4
x
|
23,5
x
|
29,1
x
|
22,1
x
|
19,1
x
|
16,4
x
|
Aantal aandelen (in duizenden)
|
189.143
|
188.810
|
187.376
|
187.292
|
184.309
|
189.276
|
-
|
-
|
Referentieprijs
2 |
106,0
|
106,8
|
121,9
|
86,00
|
72,54
|
80,58
|
80,58
|
80,58
|
Datum van publicatie
|
28-01-20
|
28-01-21
|
27-01-22
|
26-01-23
|
26-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.600
|
5.604
|
6.405
|
6.642
|
6.622
|
6.800
|
7.209
|
7.620
|
EBITDA
1 |
1.521
|
1.324
|
1.515
|
1.489
|
1.424
|
1.509
|
1.642
|
1.764
|
Bedrijfsresultaat (EBIT)
1 |
1.063
|
900
|
1.055
|
1.023
|
971
|
1.009
|
1.123
|
1.212
|
Operationele Marge
|
16,11%
|
16,06%
|
16,47%
|
15,4%
|
14,66%
|
14,84%
|
15,58%
|
15,91%
|
Resultaat voor belastingen (EBT)
1 |
1.017
|
742
|
924
|
849
|
802
|
819,5
|
967,4
|
1.082
|
Nettowinst (verlies)
1 |
660
|
480
|
613
|
588
|
553
|
571,2
|
668,3
|
746,7
|
Nettomarge
|
10%
|
8,57%
|
9,57%
|
8,85%
|
8,35%
|
8,4%
|
9,27%
|
9,8%
|
WPA
2 |
3,487
|
2,553
|
3,272
|
3,147
|
2,990
|
3,039
|
3,556
|
4,003
|
Free Cash Flow
1 |
870
|
758
|
635
|
507
|
635
|
713,2
|
794,2
|
866,4
|
FCF-marge
|
13,18%
|
13,53%
|
9,91%
|
7,63%
|
9,59%
|
10,49%
|
11,02%
|
11,37%
|
Kasstroomconversie (ebitda)
|
57,2%
|
57,25%
|
41,91%
|
34,05%
|
44,59%
|
47,27%
|
48,35%
|
49,11%
|
Kasstroomconversie (nettowinst)
|
131,82%
|
157,92%
|
103,59%
|
86,22%
|
114,83%
|
124,86%
|
118,84%
|
116,04%
|
Dividend per aandeel
2 |
3,200
|
3,200
|
3,200
|
3,200
|
3,200
|
3,197
|
3,220
|
3,285
|
Datum van publicatie
|
28-01-20
|
28-01-21
|
27-01-22
|
26-01-23
|
26-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Omzet
1 |
3.259
|
2.650
|
2.954
|
3.094
|
3.311
|
3.255
|
3.387
|
3.284
|
3.338
|
3.316
|
3.547
|
3.458
|
3.749
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
690
|
734
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
574
|
330
|
570
|
457
|
598
|
458
|
-
|
462
|
509
|
-
|
-
|
-
|
-
|
Operationele Marge
|
17,61%
|
12,45%
|
19,3%
|
14,77%
|
18,06%
|
14,07%
|
-
|
14,07%
|
15,25%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
276
|
-
|
272
|
281
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
8,48%
|
-
|
8,28%
|
8,42%
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28-01-20
|
21-07-20
|
28-01-21
|
19-07-21
|
27-01-22
|
19-07-22
|
26-01-23
|
24-07-23
|
26-01-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.406
|
1.478
|
1.691
|
2.823
|
2.839
|
2.380
|
2.222
|
2.061
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,9244
x
|
1,116
x
|
1,116
x
|
1,896
x
|
1,994
x
|
1,578
x
|
1,353
x
|
1,168
x
|
Free Cash Flow
1 |
870
|
758
|
635
|
507
|
635
|
713
|
794
|
866
|
ROE (netto-inkomsten/eigen vermogen)
|
41,5%
|
37,3%
|
61,6%
|
76,6%
|
96,7%
|
105%
|
101%
|
94,1%
|
ROA (netto-inkomsten/totale activa)
|
10,6%
|
7,25%
|
9,63%
|
9,75%
|
9,29%
|
9,53%
|
10,4%
|
11,4%
|
Totale activa
1 |
6.197
|
6.617
|
6.366
|
6.029
|
5.951
|
5.991
|
6.445
|
6.557
|
Nettoactief per aandeel
2 |
8,020
|
5,640
|
5,970
|
3,660
|
2,490
|
3,650
|
4,210
|
4,910
|
Cashflow per aandeel
2 |
6,070
|
6,310
|
6,230
|
5,530
|
6,070
|
6,090
|
6,590
|
7,100
|
Capex
1 |
279
|
246
|
336
|
329
|
283
|
312
|
329
|
350
|
Capex/omzet
|
4,23%
|
4,39%
|
5,25%
|
4,95%
|
4,27%
|
4,59%
|
4,56%
|
4,59%
|
Datum van publicatie
|
28-01-20
|
28-01-21
|
27-01-22
|
26-01-23
|
26-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
80,58
CHF Gemiddelde koersdoel
88,12
CHF Spread / Gemiddelde doel +9,36% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +11,08% | 17,01 mld. | | 0,00% | 8,15 mld. | | -25,07% | 2,46 mld. | | -21,53% | 2,4 mld. | | -27,26% | 1,91 mld. | | -16,81% | 975 mln. | | -20,99% | 940 mln. | | +9,97% | 908 mln. | | -8,51% | 705 mln. | | -29,40% | 663 mln. |
Testlaboratoria
|