Dottikon Es Holding AG
SIX:DESN.SW
240 (CHF) • At close November 4, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CHF.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 173.709 | 152.561 | 185.667 | 133.785 | 150.089 | 101.844 | 127.102 | 91.793 | 96.837 | 77.933 | 91.106 | 56.604 | 88.801 | 71.951 | 85.063 | 69.513 | 78.565 | 44.653 | 57.269 | 40.688 | 50.792 | 40.719 | 46.152 | 21.016 | 20.246 | 20.246 | 20.246 | 20.246 | 20.019 | 20.019 | 20.019 | 20.019 | 28.281 | 28.281 | 28.281 | 28.281 | 37.563 | 37.563 | 37.563 | 37.563 | 35.488 | 35.488 | 35.488 | 35.488 | 34.207 | 34.207 | 34.207 | 34.207 | 33.428 | 33.428 | 33.428 | 33.428 |
Kosten van de omzet
| 116.755 | 100.716 | 114.642 | 79.294 | 90.437 | 62.993 | 80.045 | 59.18 | 71.342 | 52.107 | 29.616 | 7.067 | 29.88 | 10.863 | 26.815 | 11.681 | 26.16 | 3.557 | 19.73 | 7.435 | 18.796 | 10.238 | 21.033 | 5.988 | 4.983 | 4.983 | 4.983 | 4.983 | 6.947 | 6.947 | 6.947 | 6.947 | 8.505 | 8.505 | 8.505 | 8.505 | 12.76 | 12.76 | 12.76 | 12.76 | 16.625 | 16.625 | 16.625 | 16.625 | 11.183 | 11.183 | 11.183 | 11.183 | 10.958 | 10.958 | 10.958 | 10.958 |
Brutowinst
| 56.954 | 51.845 | 71.025 | 54.491 | 59.652 | 38.851 | 47.057 | 32.613 | 25.495 | 25.826 | 61.49 | 49.537 | 58.921 | 61.088 | 58.248 | 57.832 | 52.405 | 41.096 | 37.539 | 33.253 | 31.996 | 30.481 | 25.119 | 15.028 | 15.263 | 15.263 | 15.263 | 15.263 | 13.072 | 13.072 | 13.072 | 13.072 | 19.776 | 19.776 | 19.776 | 19.776 | 24.803 | 24.803 | 24.803 | 24.803 | 18.863 | 18.863 | 18.863 | 18.863 | 23.025 | 23.025 | 23.025 | 23.025 | 22.47 | 22.47 | 22.47 | 22.47 |
Brutowinstmarge
| 0.328 | 0.34 | 0.383 | 0.407 | 0.397 | 0.381 | 0.37 | 0.355 | 0.263 | 0.331 | 0.675 | 0.875 | 0.664 | 0.849 | 0.685 | 0.832 | 0.667 | 0.92 | 0.655 | 0.817 | 0.63 | 0.749 | 0.544 | 0.715 | 0.754 | 0.754 | 0.754 | 0.754 | 0.653 | 0.653 | 0.653 | 0.653 | 0.699 | 0.699 | 0.699 | 0.699 | 0.66 | 0.66 | 0.66 | 0.66 | 0.532 | 0.532 | 0.532 | 0.532 | 0.673 | 0.673 | 0.673 | 0.673 | 0.672 | 0.672 | 0.672 | 0.672 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 19.82 | 0 | 18.869 | 0 | 18.894 | 0 | 18.321 | 0 | 16.129 | 0 | 15.85 | 0 | 14.331 | 0 | 13.44 | 0 | 11.876 | 0 | 10.715 | 0 | 10.537 | 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 | 0.78 | 0.78 | 0.78 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.955 | 10.955 | 10.955 | 10.955 | 12.397 | 12.397 | 12.397 | 12.397 | 11.838 | 11.838 | 11.838 | 11.838 | 2.804 | 2.804 | 2.804 | 2.804 | 2.686 | 2.686 | 2.686 | 2.686 |
Verkoop- en marketingkosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.028 | 2.028 | 2.028 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.656 | -8.656 | -8.656 | -8.656 | -9.648 | -9.648 | -9.648 | -9.648 | 0 | 0 | 0 | 0 | -0.954 | -0.954 | -0.954 | -0.954 | -0.81 | -0.81 | -0.81 | -0.81 |
Verkoop-, algemene en administratieve kosten
| 14.122 | 13.555 | 17.38 | 21.407 | 23.68 | 15.134 | 14.556 | 10.823 | 11.366 | 9.872 | 34.611 | 32.405 | 32.634 | 31.471 | 24.471 | 29.012 | 28.225 | 25.519 | 25.15 | 23.217 | 23.207 | 22.82 | 22.896 | 2.808 | 3.539 | 3.539 | 3.539 | 3.539 | 1.478 | 1.478 | 1.478 | 1.478 | 2.3 | 2.3 | 2.3 | 2.3 | 2.749 | 2.749 | 2.749 | 2.749 | -11.023 | -11.023 | -11.023 | -11.023 | 1.85 | 1.85 | 1.85 | 1.85 | 1.875 | 1.875 | 1.875 | 1.875 |
Overige kosten
| 4.41 | 4.284 | 4.825 | 4.438 | 3.884 | 4.091 | 3.533 | 2.815 | 3.633 | 2.752 | 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 |
Bedrijfskosten
| 9.712 | 9.271 | 12.555 | 16.969 | 19.796 | 11.043 | 11.023 | 8.008 | 7.733 | 7.12 | 44.333 | 47.125 | 39.012 | 49.692 | 42.957 | 46.323 | 36.394 | 39.965 | 31.898 | 37.575 | 29.95 | 36.419 | 28.21 | 2.808 | 3.539 | 3.539 | 3.539 | 3.539 | 1.478 | 1.478 | 1.478 | 1.478 | 2.3 | 2.3 | 2.3 | 2.3 | 2.749 | 2.749 | 2.749 | 2.749 | -11.023 | -11.023 | -11.023 | -11.023 | 1.85 | 1.85 | 1.85 | 1.85 | 1.875 | 1.875 | 1.875 | 1.875 |
Bedrijfsresultaat
| 47.242 | 42.574 | 58.47 | 37.522 | 39.856 | 27.808 | 36.034 | 24.605 | 17.762 | 18.706 | 21.517 | 2.412 | 19.89 | 11.396 | 21.587 | 11.509 | 16.488 | 1.131 | 6.046 | -4.322 | 2.356 | -5.938 | -3.031 | -2.173 | -0.65 | -0.65 | -0.65 | -0.65 | -2.446 | -2.446 | -2.446 | -2.446 | 3.129 | 3.129 | 3.129 | 3.129 | 6.469 | 6.469 | 6.469 | 6.469 | 15.25 | 15.25 | 15.25 | 15.25 | 4.076 | 4.076 | 4.076 | 4.076 | 4.564 | 4.564 | 4.564 | 4.564 |
Bedrijfsresultaat ratio
| 0.272 | 0.279 | 0.315 | 0.28 | 0.266 | 0.273 | 0.284 | 0.268 | 0.183 | 0.24 | 0.236 | 0.043 | 0.224 | 0.158 | 0.254 | 0.166 | 0.21 | 0.025 | 0.106 | -0.106 | 0.046 | -0.146 | -0.066 | -0.103 | -0.032 | -0.032 | -0.032 | -0.032 | -0.122 | -0.122 | -0.122 | -0.122 | 0.111 | 0.111 | 0.111 | 0.111 | 0.172 | 0.172 | 0.172 | 0.172 | 0.43 | 0.43 | 0.43 | 0.43 | 0.119 | 0.119 | 0.119 | 0.119 | 0.137 | 0.137 | 0.137 | 0.137 |
Totaal overige inkomsten en kosten netto
| 2.281 | 0.369 | -1.627 | -0.41 | 1.605 | 0.032 | 0.716 | -0.1 | 1.442 | 0.067 | -4.233 | -0.092 | -0.121 | 0.177 | -6.265 | -0.023 | -0.463 | -0.014 | -0.467 | 0.068 | -0.459 | 0.176 | -0.075 | 0.002 | 0.162 | 0.162 | 0.162 | 0.162 | 0.036 | 0.036 | 0.036 | 0.036 | -0.004 | -0.004 | -0.004 | -0.004 | 0.138 | 0.138 | 0.138 | 0.138 | -9.484 | -9.484 | -9.484 | -9.484 | 0.071 | 0.071 | 0.071 | 0.071 | -0.016 | -0.016 | -0.016 | -0.016 |
Inkomen voor belasting
| 49.523 | 42.943 | 56.843 | 37.112 | 41.461 | 27.84 | 36.75 | 24.505 | 19.204 | 18.773 | 17.284 | 2.32 | 19.769 | 11.573 | 15.322 | 11.486 | 16.025 | 1.117 | 5.579 | -4.254 | 1.897 | -5.762 | -3.106 | -2.171 | -0.488 | -0.488 | -0.488 | -0.488 | -2.41 | -2.41 | -2.41 | -2.41 | 3.126 | 3.126 | 3.126 | 3.126 | 6.608 | 6.608 | 6.608 | 6.608 | 5.765 | 5.765 | 5.765 | 5.765 | 4.147 | 4.147 | 4.147 | 4.147 | 4.548 | 4.548 | 4.548 | 4.548 |
Inkomen voor belasting ratio
| 0.285 | 0.281 | 0.306 | 0.277 | 0.276 | 0.273 | 0.289 | 0.267 | 0.198 | 0.241 | 0.19 | 0.041 | 0.223 | 0.161 | 0.18 | 0.165 | 0.204 | 0.025 | 0.097 | -0.105 | 0.037 | -0.142 | -0.067 | -0.103 | -0.024 | -0.024 | -0.024 | -0.024 | -0.12 | -0.12 | -0.12 | -0.12 | 0.111 | 0.111 | 0.111 | 0.111 | 0.176 | 0.176 | 0.176 | 0.176 | 0.162 | 0.162 | 0.162 | 0.162 | 0.121 | 0.121 | 0.121 | 0.121 | 0.136 | 0.136 | 0.136 | 0.136 |
Belastingkosten
| 6.286 | 5.559 | 8.318 | -1.817 | 6.505 | 3.925 | 5.54 | 3.378 | 1.502 | 3.335 | 3.028 | 0.319 | 3.495 | 2.013 | 2.663 | 1.986 | 2.751 | 0.119 | 1.088 | 1.092 | 0.006 | 1.253 | 0.906 | -0.884 | -0.294 | -0.294 | -0.294 | -0.294 | -0.645 | -0.645 | -0.645 | -0.645 | -0.033 | -0.033 | -0.033 | -0.033 | 1.08 | 1.08 | 1.08 | 1.08 | 0.714 | 0.714 | 0.714 | 0.714 | -0.123 | -0.123 | -0.123 | -0.123 | 1.139 | 1.139 | 1.139 | 1.139 |
Nettowinst
| 43.242 | 37.384 | 48.785 | 38.929 | 35.374 | 23.915 | 31.188 | 21.127 | 17.721 | 15.438 | 14.256 | 2.001 | 16.274 | 9.56 | 12.659 | 9.5 | 13.274 | 0.998 | 4.491 | -3.162 | 1.903 | -4.509 | -2.2 | -1.287 | -0.194 | -0.194 | -0.194 | -0.194 | -1.766 | -1.766 | -1.766 | -1.766 | 3.159 | 3.159 | 3.159 | 3.159 | 5.527 | 5.527 | 5.527 | 5.527 | 5.052 | 5.052 | 5.052 | 5.052 | 4.27 | 4.27 | 4.27 | 4.27 | 3.408 | 3.408 | 3.408 | 3.408 |
Nettowinstmarge
| 0.249 | 0.245 | 0.263 | 0.291 | 0.236 | 0.235 | 0.245 | 0.23 | 0.183 | 0.198 | 0.156 | 0.035 | 0.183 | 0.133 | 0.149 | 0.137 | 0.169 | 0.022 | 0.078 | -0.078 | 0.037 | -0.111 | -0.048 | -0.061 | -0.01 | -0.01 | -0.01 | -0.01 | -0.088 | -0.088 | -0.088 | -0.088 | 0.112 | 0.112 | 0.112 | 0.112 | 0.147 | 0.147 | 0.147 | 0.147 | 0.142 | 0.142 | 0.142 | 0.142 | 0.125 | 0.125 | 0.125 | 0.125 | 0.102 | 0.102 | 0.102 | 0.102 |
WPA (Winst Per Aandeel)
| 3.13 | 2.71 | 3.53 | 2.82 | 2.56 | 1.73 | 2.26 | 1.66 | 1.4 | 1.22 | 1.14 | 0.16 | 1.3 | 0.76 | 1.01 | 0.76 | 1.06 | 0.08 | 0.36 | -0.25 | 0.15 | -0.36 | -0.18 | -1.04 | -0.16 | -0.16 | -0.16 | -0.16 | -1.43 | -1.43 | -1.43 | -1.43 | 2.55 | 2.55 | 2.55 | 2.55 | 4.47 | 4.47 | 4.47 | 4.47 | 4.09 | 4.09 | 4.09 | 4.09 | 3.46 | 3.46 | 3.46 | 3.46 | 2.76 | 2.76 | 2.76 | 2.76 |
Verwaterde WPA
| 3.13 | 2.71 | 3.53 | 2.82 | 2.56 | 1.73 | 2.26 | 1.66 | 1.4 | 1.22 | 1.14 | 0.16 | 1.3 | 0.76 | 1.01 | 0.76 | 1.06 | 0.08 | 0.36 | -0.25 | 0.15 | -0.36 | -0.18 | -1.04 | -0.16 | -0.16 | -0.16 | -0.16 | -1.43 | -1.43 | -1.43 | -1.43 | 2.55 | 2.55 | 2.55 | 2.55 | 4.47 | 4.47 | 4.47 | 4.47 | 4.09 | 4.09 | 4.09 | 4.09 | 3.46 | 3.46 | 3.46 | 3.46 | 2.76 | 2.76 | 2.76 | 2.76 |
EBITDA
| 57.829 | 52.625 | 69.501 | 47.063 | 50.416 | 38.372 | 45.874 | 33.911 | 27.493 | 27.915 | 29.688 | 9.75 | 27.515 | 19.846 | 34.531 | 20.206 | 24.578 | 8.04 | 13.262 | 2.751 | 9.343 | 1.031 | 3.87 | 1.386 | 3.142 | 3.142 | 3.142 | 3.142 | 1.452 | 1.452 | 1.452 | 1.452 | 6.645 | 6.645 | 6.645 | 6.645 | 10.18 | 10.18 | 10.18 | 10.18 | 9.144 | 9.144 | 9.144 | 9.144 | 8.067 | 8.067 | 8.067 | 8.067 | 7.51 | 7.51 | 7.51 | 7.51 |
EBITDA ratio
| 0.333 | 0.345 | 0.374 | 0.352 | 0.336 | 0.377 | 0.361 | 0.369 | 0.284 | 0.358 | 0.326 | 0.172 | 0.31 | 0.276 | 0.406 | 0.291 | 0.313 | 0.18 | 0.232 | 0.068 | 0.184 | 0.025 | 0.084 | 0.066 | 0.155 | 0.155 | 0.155 | 0.155 | 0.073 | 0.073 | 0.073 | 0.073 | 0.235 | 0.235 | 0.235 | 0.235 | 0.271 | 0.271 | 0.271 | 0.271 | 0.258 | 0.258 | 0.258 | 0.258 | 0.236 | 0.236 | 0.236 | 0.236 | 0.225 | 0.225 | 0.225 | 0.225 |