Allreal Holding AG
SIX:ALLN.SW
156.4 (CHF) • At close November 4, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CHF.
2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 202.4 | 198 | 230.3 | 247.8 | 254.2 | 241.8 | 311.1 | 267.6 | 248.8 | 260.1 | 273 | 276.2 | 270 | 295.2 | 320.2 | 350.7 | 474.7 | 427.8 | 347.4 | 381.3 | 543.6 | 602.6 | 468.5 | 267.775 | 207.95 | 207.95 | 207.95 | 207.95 | 35.925 | 35.925 | 35.925 | 35.925 | 57.2 | 57.2 | 57.2 | 57.2 | 139.45 | 139.45 | 139.45 | 139.45 | 157.35 | 157.35 | 157.35 | 157.35 | 206.15 | 206.15 | 206.15 | 206.15 | 181.175 | 181.175 | 181.175 | 181.175 | 142.175 | 142.175 | 142.175 | 142.175 |
Kosten van de omzet
| 84.7 | 86.4 | 115.6 | 138.1 | 124.3 | 141.9 | 182.5 | 161.2 | 137.4 | 139.8 | 155.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 170.35 | 206.85 | 206.85 | 147.275 | 147.275 | 147.275 | 147.275 | 149.775 | 149.775 | 149.775 | 149.775 | 0 | 0 | 0 | 0 | 97.9 | 97.9 | 97.9 | 97.9 | 110 | 110 | 110 | 110 | 3.25 | 3.25 | 3.25 | 3.25 | 147.825 | 147.825 | 147.825 | 147.825 | 111.625 | 111.625 | 111.625 | 111.625 |
Brutowinst
| 117.7 | 111.6 | 114.7 | 109.7 | 129.9 | 99.9 | 128.6 | 106.4 | 111.4 | 120.3 | 117.5 | 276.2 | 270 | 295.2 | 320.2 | 350.7 | 474.7 | 427.8 | 347.4 | 381.3 | 543.6 | 432.25 | 261.65 | 60.925 | 60.675 | 60.675 | 60.675 | 60.675 | -113.85 | -113.85 | -113.85 | -113.85 | 57.2 | 57.2 | 57.2 | 57.2 | 41.55 | 41.55 | 41.55 | 41.55 | 47.35 | 47.35 | 47.35 | 47.35 | 202.9 | 202.9 | 202.9 | 202.9 | 33.35 | 33.35 | 33.35 | 33.35 | 30.55 | 30.55 | 30.55 | 30.55 |
Brutowinstmarge
| 0.582 | 0.564 | 0.498 | 0.443 | 0.511 | 0.413 | 0.413 | 0.398 | 0.448 | 0.463 | 0.43 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0.717 | 0.558 | 0.228 | 0.292 | 0.292 | 0.292 | 0.292 | -3.169 | -3.169 | -3.169 | -3.169 | 1 | 1 | 1 | 1 | 0.298 | 0.298 | 0.298 | 0.298 | 0.301 | 0.301 | 0.301 | 0.301 | 0.984 | 0.984 | 0.984 | 0.984 | 0.184 | 0.184 | 0.184 | 0.184 | 0.215 | 0.215 | 0.215 | 0.215 |
Onderzoek- en ontwikkelingskosten
| 0 | 0.7 | 0.6 | 0.7 | 1.7 | 0.7 | 0.7 | 0.8 | 1.2 | 0.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.675 | 1.725 | 1.725 | 1.225 | 1.225 | 1.225 | 1.225 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 110.1 | 110.1 | 110.1 | 110.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.775 | -0.975 | -0.975 | -0.35 | -0.35 | -0.35 | -0.35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.05 | 10.05 | 10.05 | 10.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 21 | 19.8 | 21.5 | 20.8 | 1 | 0.8 | 0.7 | 1.2 | 0.1 | 3.5 | 20.8 | 23.4 | 21.3 | 27.6 | 23.6 | 27.9 | 25.1 | 30.5 | 28.8 | 32.4 | 29 | 35.8 | 30.5 | 0.75 | 0.875 | 0.875 | 0.875 | 0.875 | 3.1 | 3.1 | 3.1 | 3.1 | -0.45 | -0.45 | -0.45 | -0.45 | 3.675 | 3.675 | 3.675 | 3.675 | 3 | 3 | 3 | 3 | 120.15 | 120.15 | 120.15 | 120.15 | -7.35 | -7.35 | -7.35 | -7.35 | -5.4 | -5.4 | -5.4 | -5.4 |
Overige kosten
| 83.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -25.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -237.2 | -237.2 | -237.2 | -237.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Bedrijfskosten
| 104.1 | 151.1 | 161.5 | 148.3 | 152.5 | 143.7 | 162.7 | 155.6 | 135 | 51.1 | 25.4 | 139.5 | 171.1 | 202.1 | 225.8 | 195.5 | 364.3 | 338.3 | 243.7 | 315.9 | 438.1 | 497.4 | 380.1 | 0.75 | 0.875 | 0.875 | 0.875 | 0.875 | 3.1 | 3.1 | 3.1 | 3.1 | -0.45 | -0.45 | -0.45 | -0.45 | 3.675 | 3.675 | 3.675 | 3.675 | 3 | 3 | 3 | 3 | -117.05 | -117.05 | -117.05 | -117.05 | -7.35 | -7.35 | -7.35 | -7.35 | -5.4 | -5.4 | -5.4 | -5.4 |
Bedrijfsresultaat
| 98.3 | 86.2 | 88.6 | 83.2 | 82.7 | 71.3 | 111.3 | 80.8 | 86.4 | 149.7 | 92.1 | 83 | 92 | 80 | 85.7 | 80.5 | 94.5 | 81.5 | 74.8 | 77 | 92.2 | 82.2 | 82.5 | 43.375 | 40.65 | 40.65 | 40.65 | 40.65 | 54.5 | 54.5 | 54.5 | 54.5 | 46.3 | 46.3 | 46.3 | 46.3 | 37.55 | 37.55 | 37.55 | 37.55 | 38.8 | 38.8 | 38.8 | 38.8 | 23.55 | 23.55 | 23.55 | 23.55 | 25.425 | 25.425 | 25.425 | 25.425 | 20.775 | 20.775 | 20.775 | 20.775 |
Bedrijfsresultaat ratio
| 0.486 | 0.435 | 0.385 | 0.336 | 0.325 | 0.295 | 0.358 | 0.302 | 0.347 | 0.576 | 0.337 | 0.301 | 0.341 | 0.271 | 0.268 | 0.23 | 0.199 | 0.191 | 0.215 | 0.202 | 0.17 | 0.136 | 0.176 | 0.162 | 0.195 | 0.195 | 0.195 | 0.195 | 1.517 | 1.517 | 1.517 | 1.517 | 0.809 | 0.809 | 0.809 | 0.809 | 0.269 | 0.269 | 0.269 | 0.269 | 0.247 | 0.247 | 0.247 | 0.247 | 0.114 | 0.114 | 0.114 | 0.114 | 0.14 | 0.14 | 0.14 | 0.14 | 0.146 | 0.146 | 0.146 | 0.146 |
Totaal overige inkomsten en kosten netto
| -18 | -57.1 | -32.8 | 6.4 | 0 | 0 | 0 | 0 | 0 | 0 | 15.9 | 33.1 | -1.2 | -0.9 | -4.8 | 58.6 | -5.7 | -15.9 | 11 | -29.3 | -6.1 | 4.4 | -8.5 | -3.225 | -8.6 | -8.6 | -8.6 | -8.6 | -8.2 | -8.2 | -8.2 | -8.2 | -8.55 | -8.55 | -8.55 | -8.55 | -8.75 | -8.75 | -8.75 | -8.75 | -9.325 | -9.325 | -9.325 | -9.325 | 5.725 | 5.725 | 5.725 | 5.725 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting
| 80.3 | 29.1 | 55.8 | 89.6 | 0 | 0 | 0 | 0 | 0 | 0 | 108 | 116.1 | 90.8 | 79.1 | 80.9 | 139.1 | 88.8 | 65.6 | 85.8 | 47.7 | 86.1 | 86.6 | 74 | 40.15 | 32.05 | 32.05 | 32.05 | 32.05 | 46.3 | 46.3 | 46.3 | 46.3 | 37.75 | 37.75 | 37.75 | 37.75 | 28.8 | 28.8 | 28.8 | 28.8 | 29.475 | 29.475 | 29.475 | 29.475 | 29.275 | 29.275 | 29.275 | 29.275 | 25.425 | 25.425 | 25.425 | 25.425 | 20.775 | 20.775 | 20.775 | 20.775 |
Inkomen voor belasting ratio
| 0.397 | 0.147 | 0.242 | 0.362 | 0 | 0 | 0 | 0 | 0 | 0 | 0.396 | 0.42 | 0.336 | 0.268 | 0.253 | 0.397 | 0.187 | 0.153 | 0.247 | 0.125 | 0.158 | 0.144 | 0.158 | 0.15 | 0.154 | 0.154 | 0.154 | 0.154 | 1.289 | 1.289 | 1.289 | 1.289 | 0.66 | 0.66 | 0.66 | 0.66 | 0.207 | 0.207 | 0.207 | 0.207 | 0.187 | 0.187 | 0.187 | 0.187 | 0.142 | 0.142 | 0.142 | 0.142 | 0.14 | 0.14 | 0.14 | 0.14 | 0.146 | 0.146 | 0.146 | 0.146 |
Belastingkosten
| 13.1 | 8.2 | 11.5 | 17.6 | 0 | 0 | 0 | 0 | 0 | 0 | 22.9 | 25.4 | 20.5 | 15.9 | 14.9 | 35.3 | 19 | 10.9 | 18.6 | 8.5 | 20.9 | 24 | 14.8 | 9.7 | 7.55 | 7.55 | 7.55 | 7.55 | 11.1 | 11.1 | 11.1 | 11.1 | 8.65 | 8.65 | 8.65 | 8.65 | 6.65 | 6.65 | 6.65 | 6.65 | 6.8 | 6.8 | 6.8 | 6.8 | -7.275 | -7.275 | -7.275 | -7.275 | 5.4 | 5.4 | 5.4 | 5.4 | 3.275 | 3.275 | 3.275 | 3.275 |
Nettowinst
| 67.2 | 20.9 | 44.3 | 72 | 16.523 | 16.212 | 15.834 | 15.9 | 15.898 | 15.891 | 85.1 | 90.7 | 70.3 | 63.2 | 66 | 103.8 | 69.8 | 54.7 | 67.2 | 39.2 | 65.2 | 62.6 | 59.2 | 30.45 | 24.5 | 24.5 | 24.5 | 24.5 | 35.2 | 35.2 | 35.2 | 35.2 | 29.1 | 29.1 | 29.1 | 29.1 | 22.15 | 22.15 | 22.15 | 22.15 | 22.675 | 22.675 | 22.675 | 22.675 | 36.55 | 36.55 | 36.55 | 36.55 | 20.025 | 20.025 | 20.025 | 20.025 | 17.5 | 17.5 | 17.5 | 17.5 |
Nettowinstmarge
| 0.332 | 0.106 | 0.192 | 0.291 | 0.065 | 0.067 | 0.051 | 0.059 | 0.064 | 0.061 | 0.312 | 0.328 | 0.26 | 0.214 | 0.206 | 0.296 | 0.147 | 0.128 | 0.193 | 0.103 | 0.12 | 0.104 | 0.126 | 0.114 | 0.118 | 0.118 | 0.118 | 0.118 | 0.98 | 0.98 | 0.98 | 0.98 | 0.509 | 0.509 | 0.509 | 0.509 | 0.159 | 0.159 | 0.159 | 0.159 | 0.144 | 0.144 | 0.144 | 0.144 | 0.177 | 0.177 | 0.177 | 0.177 | 0.111 | 0.111 | 0.111 | 0.111 | 0.123 | 0.123 | 0.123 | 0.123 |
WPA (Winst Per Aandeel)
| 4.07 | 1.27 | 2.68 | 4.36 | 1 | 1.01 | 1 | 1 | 1 | 1 | 5.36 | 5.71 | 4.42 | 3.97 | 4.14 | 6.52 | 4.38 | 3.43 | 4.22 | 2.46 | 3.97 | 3.77 | 3.57 | 1.75 | 1.44 | 1.44 | 1.44 | 1.44 | 2.38 | 2.38 | 2.38 | 2.38 | 1.84 | 1.84 | 1.84 | 1.84 | 1.76 | 1.76 | 1.76 | 1.76 | 1.79 | 1.79 | 1.79 | 1.79 | 3.28 | 3.28 | 3.28 | 3.28 | 1.87 | 1.87 | 1.87 | 1.87 | 1.78 | 1.78 | 1.78 | 1.78 |
Verwaterde WPA
| 4.07 | 1.27 | 2.68 | 4.36 | 1 | 1.01 | 1 | 1 | 1 | 1 | 5.36 | 5.71 | 4.42 | 3.97 | 4.14 | 6.52 | 4.38 | 3.43 | 4.22 | 2.46 | 3.97 | 3.77 | 3.57 | 1.75 | 1.44 | 1.44 | 1.44 | 1.44 | 2.38 | 2.38 | 2.38 | 2.38 | 1.84 | 1.84 | 1.84 | 1.84 | 1.76 | 1.76 | 1.76 | 1.76 | 1.79 | 1.79 | 1.79 | 1.79 | 3.28 | 3.28 | 3.28 | 3.28 | 1.87 | 1.87 | 1.87 | 1.87 | 1.78 | 1.78 | 1.78 | 1.78 |
EBITDA
| 93 | 87.5 | 89.5 | 84 | 12.2 | 19.8 | 30 | 23 | 19.5 | 44.3 | 93.9 | 33.1 | -1.2 | -0.9 | -4.8 | 58.6 | -5.7 | -15.9 | 11 | -29.3 | -6.1 | 4.4 | -8.5 | 44.075 | 41.275 | 41.275 | 41.275 | 41.275 | 54.725 | 54.725 | 54.725 | 54.725 | 46.5 | 46.5 | 46.5 | 46.5 | 37.725 | 37.725 | 37.725 | 37.725 | 39.05 | 39.05 | 39.05 | 39.05 | 23.75 | 23.75 | 23.75 | 23.75 | 25.575 | 25.575 | 25.575 | 25.575 | 20.925 | 20.925 | 20.925 | 20.925 |
EBITDA ratio
| 0.459 | 0.442 | 0.389 | 0.339 | 0.048 | 0.082 | 0.096 | 0.086 | 0.078 | 0.17 | 0.344 | 0.12 | -0.004 | -0.003 | -0.015 | 0.167 | -0.012 | -0.037 | 0.032 | -0.077 | -0.011 | 0.007 | -0.018 | 0.165 | 0.198 | 0.198 | 0.198 | 0.198 | 1.523 | 1.523 | 1.523 | 1.523 | 0.813 | 0.813 | 0.813 | 0.813 | 0.271 | 0.271 | 0.271 | 0.271 | 0.248 | 0.248 | 0.248 | 0.248 | 0.115 | 0.115 | 0.115 | 0.115 | 0.141 | 0.141 | 0.141 | 0.141 | 0.147 | 0.147 | 0.147 | 0.147 |