LEM Holding SA
SIX:LEHN.SW
1160 (CHF) • At close November 7, 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 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 182.436 | 223.341 | 208.284 | 198.066 | 189.73 | 183.665 | 156.888 | 144.078 | 148.888 | 159.054 | 152.609 | 168.982 | 149.046 | 152.197 | 131.899 | 132.62 | 129.887 | 131.567 | 126.26 | 131.497 | 118.741 | 126.897 | 110.758 | 58.738 | 59.084 | 59.084 | 0 | 59.084 | 74.051 | 74.051 | 0 | 74.051 | 46.378 | 46.378 | 0 | 46.378 | 49.203 | 49.203 | 49.203 | 49.203 | 50.758 | 50.758 | 50.758 | 50.758 | 46.139 | 46.139 | 46.139 | 46.139 | 37.916 | 37.916 | 37.916 | 37.916 | 33.975 | 33.975 | 33.975 | 33.975 | 40.323 | 40.323 | 40.323 | 40.323 | 37.6 | 37.6 | 37.6 | 37.6 | 39.124 | 39.124 | 39.124 | 39.124 |
Kosten van de omzet
| 97.949 | 118.665 | 109.916 | 104.24 | 98.051 | 98.065 | 81.812 | 78.557 | 80.473 | 84.722 | 83.723 | 91.375 | 79.602 | 82.781 | 69.702 | 71.257 | 69.127 | 71.696 | 68.787 | 70.579 | 62.34 | 67.927 | 63.661 | 34.077 | 34.962 | 34.962 | 0 | 34.962 | 42.476 | 42.476 | 0 | 42.476 | 26.269 | 26.269 | 0 | 26.269 | 27.697 | 27.697 | 27.697 | 27.697 | 27.861 | 27.861 | 27.861 | 27.861 | 26.767 | 26.767 | 26.767 | 26.767 | 21.718 | 21.718 | 21.718 | 21.718 | 18.849 | 18.849 | 18.849 | 18.849 | 21.579 | 21.579 | 21.579 | 21.579 | 19.77 | 19.77 | 19.77 | 19.77 | 20.516 | 20.516 | 20.516 | 20.516 |
Brutowinst
| 84.487 | 104.676 | 98.368 | 93.826 | 91.679 | 85.6 | 75.076 | 65.521 | 68.415 | 74.332 | 68.886 | 77.607 | 69.444 | 69.416 | 62.197 | 61.363 | 60.76 | 59.871 | 57.473 | 60.918 | 56.401 | 58.97 | 47.097 | 24.661 | 24.122 | 24.122 | 0 | 24.122 | 31.575 | 31.575 | 0 | 31.575 | 20.109 | 20.109 | 0 | 20.109 | 21.506 | 21.506 | 21.506 | 21.506 | 22.897 | 22.897 | 22.897 | 22.897 | 19.372 | 19.372 | 19.372 | 19.372 | 16.199 | 16.199 | 16.199 | 16.199 | 15.126 | 15.126 | 15.126 | 15.126 | 18.744 | 18.744 | 18.744 | 18.744 | 17.83 | 17.83 | 17.83 | 17.83 | 18.608 | 18.608 | 18.608 | 18.608 |
Brutowinstmarge
| 0.463 | 0.469 | 0.472 | 0.474 | 0.483 | 0.466 | 0.479 | 0.455 | 0.46 | 0.467 | 0.451 | 0.459 | 0.466 | 0.456 | 0.472 | 0.463 | 0.468 | 0.455 | 0.455 | 0.463 | 0.475 | 0.465 | 0.425 | 0.42 | 0.408 | 0.408 | 0 | 0.408 | 0.426 | 0.426 | 0 | 0.426 | 0.434 | 0.434 | 0 | 0.434 | 0.437 | 0.437 | 0.437 | 0.437 | 0.451 | 0.451 | 0.451 | 0.451 | 0.42 | 0.42 | 0.42 | 0.42 | 0.427 | 0.427 | 0.427 | 0.427 | 0.445 | 0.445 | 0.445 | 0.445 | 0.465 | 0.465 | 0.465 | 0.465 | 0.474 | 0.474 | 0.474 | 0.474 | 0.476 | 0.476 | 0.476 | 0.476 |
Onderzoek- en ontwikkelingskosten
| 15.908 | 17.958 | 15.463 | 16.711 | 14.176 | 15.216 | 15.276 | 12.972 | 13.704 | 14.334 | 14.509 | 13.067 | 11.125 | 10.13 | 8.153 | 7.886 | 7.396 | 7.206 | 7.923 | 7.414 | 7.103 | 7.338 | 7.776 | 3.669 | 3.238 | 3.238 | 0 | 3.238 | 3.601 | 3.601 | 0 | 3.601 | 3.047 | 3.047 | 0 | 3.047 | 2.684 | 2.684 | 2.684 | 2.684 | 2.808 | 2.808 | 2.808 | 2.808 | 2.508 | 2.508 | 2.508 | 2.508 | 2.934 | 2.934 | 2.934 | 2.934 | 2.555 | 2.555 | 2.555 | 2.555 | 3.927 | 3.927 | 3.927 | 3.927 | 3.106 | 3.106 | 3.106 | 3.106 | 2.613 | 2.613 | 2.613 | 2.613 |
Algemene en administratieve kosten
| 24.621 | 20.26 | 21.241 | 17.709 | 16.527 | 14.251 | 13.811 | 12.495 | 14.523 | 13.747 | 10.816 | 13.824 | 12.098 | 12.511 | 12.75 | 12.496 | 13.238 | 14.085 | 11.621 | 12.454 | 10.972 | 9.909 | 9.704 | 5.18 | 6.857 | 6.857 | 0 | 6.857 | 8.334 | 8.334 | 0 | 8.334 | 7.519 | 7.519 | 0 | 7.519 | 4.687 | 4.687 | 4.687 | 4.687 | 6.583 | 6.583 | 6.583 | 6.583 | -0.103 | -0.103 | -0.103 | -0.103 | -0.512 | -0.512 | -0.512 | -0.512 | 4.619 | 4.619 | 4.619 | 4.619 | 6.441 | 6.441 | 6.441 | 6.441 | 6.246 | 6.246 | 6.246 | 6.246 | 6.885 | 6.885 | 6.885 | 6.885 |
Verkoop- en marketingkosten
| 14.677 | 14.836 | 15.449 | 13.675 | 14.8 | 14.109 | 13.52 | 12.823 | 13.651 | 14.581 | 14.437 | 15.296 | 15.238 | 15.04 | 13.121 | 13.579 | 12.054 | 13.801 | 13.373 | 11.783 | 12.961 | 11.565 | 10.836 | 5.589 | 5.458 | 5.458 | 0 | 5.458 | 5.992 | 5.992 | 0 | 5.992 | 5.226 | 5.226 | 0 | 5.226 | 5.706 | 5.706 | 5.706 | 5.706 | 6.069 | 6.069 | 6.069 | 6.069 | 5.304 | 5.304 | 5.304 | 5.304 | 5.006 | 5.006 | 5.006 | 5.006 | 4.582 | 4.582 | 4.582 | 4.582 | 7.257 | 7.257 | 7.257 | 7.257 | 7.17 | 7.17 | 7.17 | 7.17 | 7.355 | 7.355 | 7.355 | 7.355 |
Verkoop-, algemene en administratieve kosten
| 39.298 | 35.096 | 36.69 | 31.384 | 31.327 | 28.36 | 27.331 | 25.318 | 28.174 | 28.328 | 25.253 | 29.12 | 27.336 | 27.551 | 25.871 | 26.075 | 25.292 | 27.886 | 24.994 | 24.237 | 23.933 | 21.474 | 20.54 | 10.769 | 12.315 | 12.315 | 0 | 12.315 | 14.325 | 14.325 | 0 | 14.325 | 12.745 | 12.745 | 0 | 12.745 | 10.393 | 10.393 | 10.393 | 10.393 | 12.652 | 12.652 | 12.652 | 12.652 | 5.202 | 5.202 | 5.202 | 5.202 | 4.494 | 4.494 | 4.494 | 4.494 | 9.201 | 9.201 | 9.201 | 9.201 | 13.698 | 13.698 | 13.698 | 13.698 | 13.416 | 13.416 | 13.416 | 13.416 | 14.24 | 14.24 | 14.24 | 14.24 |
Overige kosten
| -0.113 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -14.946 | -14.4 | -14.4 | -14.4 | -15.532 | -15.532 | 0 | -15.532 | -17.847 | -17.847 | 0 | -17.847 | -15.729 | -15.729 | 0 | -15.729 | 0 | 0 | 0 | 0 | -15.452 | -15.452 | -15.452 | -15.452 | -2.437 | -2.437 | -2.437 | -2.437 | -2.54 | -2.54 | -2.54 | -2.54 | -11.811 | -11.811 | -11.811 | -11.811 | -17.296 | -17.296 | -17.296 | -17.296 | -15.429 | -15.429 | -15.429 | -15.429 | -16.537 | -16.537 | -16.537 | -16.537 |
Bedrijfskosten
| 55.093 | 53.054 | 52.153 | 48.095 | 45.503 | 43.576 | 42.607 | 38.29 | 41.878 | 42.662 | 41.168 | 43.101 | 38.44 | 36.031 | 34.645 | 33.879 | 32.326 | 34.467 | 33.711 | 33.198 | 31.654 | 29.456 | 32.249 | 0.038 | 0.021 | 0.021 | 0 | 0.021 | 0.08 | 0.08 | 0 | 0.08 | 0.063 | 0.063 | 0 | 0.063 | 13.076 | 13.076 | 13.076 | 13.076 | 0.008 | 0.008 | 0.008 | 0.008 | 5.273 | 5.273 | 5.273 | 5.273 | 4.888 | 4.888 | 4.888 | 4.888 | -0.055 | -0.055 | -0.055 | -0.055 | 0.33 | 0.33 | 0.33 | 0.33 | 1.094 | 1.094 | 1.094 | 1.094 | 0.316 | 0.316 | 0.316 | 0.316 |
Bedrijfsresultaat
| 29.394 | 51.622 | 46.215 | 45.731 | 46.176 | 42.024 | 32.469 | 27.231 | 26.537 | 31.67 | 29.243 | 35.553 | 31.26 | 31.87 | 28.253 | 27.504 | 28.276 | 24.869 | 24.61 | 29.598 | 25.503 | 30.226 | 18.901 | 10.259 | 8.622 | 8.622 | 0 | 8.622 | 13.569 | 13.569 | 0 | 13.569 | 4.254 | 4.254 | 0 | 4.254 | 8.43 | 8.43 | 8.43 | 8.43 | 7.429 | 7.429 | 7.429 | 7.429 | 6.389 | 6.389 | 6.389 | 6.389 | 3.883 | 3.883 | 3.883 | 3.883 | 3.424 | 3.424 | 3.424 | 3.424 | 0.788 | 0.788 | 0.788 | 0.788 | 0.213 | 0.213 | 0.213 | 0.213 | 1.439 | 1.439 | 1.439 | 1.439 |
Bedrijfsresultaat ratio
| 0.161 | 0.231 | 0.222 | 0.231 | 0.243 | 0.229 | 0.207 | 0.189 | 0.178 | 0.199 | 0.192 | 0.21 | 0.21 | 0.209 | 0.214 | 0.207 | 0.218 | 0.189 | 0.195 | 0.225 | 0.215 | 0.238 | 0.171 | 0.175 | 0.146 | 0.146 | 0 | 0.146 | 0.183 | 0.183 | 0 | 0.183 | 0.092 | 0.092 | 0 | 0.092 | 0.171 | 0.171 | 0.171 | 0.171 | 0.146 | 0.146 | 0.146 | 0.146 | 0.138 | 0.138 | 0.138 | 0.138 | 0.102 | 0.102 | 0.102 | 0.102 | 0.101 | 0.101 | 0.101 | 0.101 | 0.02 | 0.02 | 0.02 | 0.02 | 0.006 | 0.006 | 0.006 | 0.006 | 0.037 | 0.037 | 0.037 | 0.037 |
Totaal overige inkomsten en kosten netto
| -2.936 | -3.108 | -0.026 | -2.995 | -2.635 | -0.288 | 0.066 | 1.12 | -1.226 | -1.347 | -1.44 | -1.104 | -0.253 | 1.442 | -0.725 | -0.063 | 0.031 | 0.474 | -0.853 | -1.82 | -0.632 | -0.747 | -4.015 | -0.372 | -0.491 | -0.491 | 0 | -0.491 | -0.978 | -0.978 | 0 | -0.978 | -0.213 | -0.213 | 0 | -0.213 | -0.217 | -0.217 | -0.217 | -0.217 | -0.208 | -0.208 | -0.208 | -0.208 | -0.178 | -0.178 | -0.178 | -0.178 | -1.191 | -1.191 | -1.191 | -1.191 | -0.542 | -0.542 | -0.542 | -0.542 | -0.294 | -0.294 | -0.294 | -0.294 | -0.5 | -0.5 | -0.5 | -0.5 | -0.769 | -0.769 | -0.769 | -0.769 |
Inkomen voor belasting
| 26.458 | 48.514 | 46.189 | 42.736 | 43.541 | 41.736 | 32.535 | 28.351 | 25.311 | 30.323 | 27.803 | 34.449 | 31.007 | 33.312 | 27.528 | 27.441 | 28.307 | 25.343 | 23.757 | 27.778 | 24.871 | 29.479 | 14.886 | 9.887 | 8.131 | 8.131 | 0 | 8.131 | 12.591 | 12.591 | 0 | 12.591 | 4.042 | 4.042 | 0 | 4.042 | 8.213 | 8.213 | 8.213 | 8.213 | 7.221 | 7.221 | 7.221 | 7.221 | 6.211 | 6.211 | 6.211 | 6.211 | 2.693 | 2.693 | 2.693 | 2.693 | 2.883 | 2.883 | 2.883 | 2.883 | 0.494 | 0.494 | 0.494 | 0.494 | -0.287 | -0.287 | -0.287 | -0.287 | 0.67 | 0.67 | 0.67 | 0.67 |
Inkomen voor belasting ratio
| 0.145 | 0.217 | 0.222 | 0.216 | 0.229 | 0.227 | 0.207 | 0.197 | 0.17 | 0.191 | 0.182 | 0.204 | 0.208 | 0.219 | 0.209 | 0.207 | 0.218 | 0.193 | 0.188 | 0.211 | 0.209 | 0.232 | 0.134 | 0.168 | 0.138 | 0.138 | 0 | 0.138 | 0.17 | 0.17 | 0 | 0.17 | 0.087 | 0.087 | 0 | 0.087 | 0.167 | 0.167 | 0.167 | 0.167 | 0.142 | 0.142 | 0.142 | 0.142 | 0.135 | 0.135 | 0.135 | 0.135 | 0.071 | 0.071 | 0.071 | 0.071 | 0.085 | 0.085 | 0.085 | 0.085 | 0.012 | 0.012 | 0.012 | 0.012 | -0.008 | -0.008 | -0.008 | -0.008 | 0.017 | 0.017 | 0.017 | 0.017 |
Belastingkosten
| 4.526 | 5.119 | 6.059 | 7.526 | 6.359 | 6.551 | 0.333 | 4.955 | -10.293 | 5.234 | 2.756 | 7.12 | 3.051 | 6.84 | 5.084 | 5.319 | 4.638 | 5.525 | 2.117 | 6.287 | 3.772 | 4.937 | 2.907 | 1.733 | 1.009 | 1.009 | 0 | 1.009 | 2.681 | 2.681 | 0 | 2.681 | 1.409 | 1.409 | 0 | 1.409 | 2.232 | 2.232 | 2.232 | 2.232 | 1.798 | 1.798 | 1.798 | 1.798 | 2.306 | 2.306 | 2.306 | 2.306 | 0.417 | 0.417 | 0.417 | 0.417 | 1.151 | 1.151 | 1.151 | 1.151 | 0.444 | 0.444 | 0.444 | 0.444 | 0.518 | 0.518 | 0.518 | 0.518 | 0.109 | 0.109 | 0.109 | 0.109 |
Nettowinst
| 21.932 | 43.395 | 40.13 | 35.21 | 37.182 | 35.185 | 32.202 | 23.395 | 35.604 | 25.089 | 25.047 | 27.329 | 27.956 | 26.472 | 22.444 | 22.122 | 23.669 | 19.818 | 21.64 | 21.491 | 21.099 | 24.542 | 11.979 | 8.154 | 7.122 | 7.122 | 0 | 7.122 | 9.911 | 9.911 | 0 | 9.911 | 2.633 | 2.633 | 0 | 2.633 | 5.981 | 5.981 | 5.981 | 5.981 | 5.423 | 5.423 | 5.423 | 5.423 | 3.885 | 3.885 | 3.885 | 3.885 | 6.237 | 6.237 | 6.237 | 6.237 | 0.075 | 0.075 | 0.075 | 0.075 | 0.029 | 0.029 | 0.029 | 0.029 | -1.216 | -1.216 | -1.216 | -1.216 | 0.485 | 0.485 | 0.485 | 0.485 |
Nettowinstmarge
| 0.12 | 0.194 | 0.193 | 0.178 | 0.196 | 0.192 | 0.205 | 0.162 | 0.239 | 0.158 | 0.164 | 0.162 | 0.188 | 0.174 | 0.17 | 0.167 | 0.182 | 0.151 | 0.171 | 0.163 | 0.178 | 0.193 | 0.108 | 0.139 | 0.121 | 0.121 | 0 | 0.121 | 0.134 | 0.134 | 0 | 0.134 | 0.057 | 0.057 | 0 | 0.057 | 0.122 | 0.122 | 0.122 | 0.122 | 0.107 | 0.107 | 0.107 | 0.107 | 0.084 | 0.084 | 0.084 | 0.084 | 0.165 | 0.165 | 0.165 | 0.165 | 0.002 | 0.002 | 0.002 | 0.002 | 0.001 | 0.001 | 0.001 | 0.001 | -0.032 | -0.032 | -0.032 | -0.032 | 0.012 | 0.012 | 0.012 | 0.012 |
WPA (Winst Per Aandeel)
| 19.26 | 38.09 | 35.22 | 30.9 | 32.63 | 30.88 | 28.26 | 20.53 | 31.25 | 22.02 | 21.98 | 23.99 | 24.53 | 23.23 | 19.7 | 19.41 | 20.78 | 17.4 | 18.99 | 18.87 | 18.53 | 21.56 | 10.52 | 7.17 | 6.28 | 6.28 | 0 | 6.28 | 8.64 | 8.64 | 0 | 8.64 | 2.31 | 2.31 | 0 | 2.31 | 5.24 | 5.24 | 5.24 | 5.24 | 4.62 | 4.62 | 4.62 | 4.62 | 3.22 | 3.22 | 3.22 | 3.22 | 5.18 | 5.18 | 5.18 | 5.18 | 0.065 | 0.065 | 0.065 | 0.065 | 0.025 | 0.025 | 0.025 | 0.025 | -1.01 | -1.01 | -1.01 | -1.01 | 0.4 | 0.4 | 0.4 | 0.4 |
Verwaterde WPA
| 19.23 | 38.02 | 35.22 | 30.88 | 32.63 | 30.88 | 28.26 | 20.53 | 31.25 | 22.02 | 21.98 | 23.99 | 24.53 | 23.23 | 19.7 | 19.41 | 20.78 | 17.4 | 18.99 | 18.87 | 18.53 | 21.56 | 10.52 | 7.17 | 6.28 | 6.28 | 0 | 6.28 | 8.64 | 8.64 | 0 | 8.64 | 2.31 | 2.31 | 0 | 2.31 | 5.24 | 5.24 | 5.24 | 5.24 | 4.62 | 4.62 | 4.62 | 4.62 | 3.22 | 3.22 | 3.22 | 3.22 | 5.18 | 5.18 | 5.18 | 5.18 | 0.065 | 0.065 | 0.065 | 0.065 | 0.025 | 0.025 | 0.025 | 0.025 | -1.01 | -1.01 | -1.01 | -1.01 | 0.4 | 0.4 | 0.4 | 0.4 |
EBITDA
| 36.023 | 57.403 | 52.581 | 51.076 | 52.139 | 46.865 | 37.183 | 33.217 | 31.785 | 36.288 | 34.19 | 39.662 | 36.05 | 35.298 | 31.584 | 31.029 | 31.681 | 28.515 | 28.14 | 33.359 | 29.194 | 34.058 | 22.552 | 11.816 | 10.2 | 10.2 | 0 | 10.2 | 14.561 | 14.561 | 0 | 14.561 | 5.782 | 5.782 | 0 | 5.782 | 9.59 | 9.59 | 9.59 | 9.59 | 8.585 | 8.585 | 8.585 | 8.585 | 7.466 | 7.466 | 7.466 | 7.466 | 8.187 | 8.187 | 8.187 | 8.187 | 1.226 | 1.226 | 1.226 | 1.226 | 2.693 | 2.693 | 2.693 | 2.693 | 1.147 | 1.147 | 1.147 | 1.147 | 2.584 | 2.584 | 2.584 | 2.584 |
EBITDA ratio
| 0.197 | 0.257 | 0.252 | 0.258 | 0.275 | 0.255 | 0.237 | 0.231 | 0.213 | 0.228 | 0.224 | 0.235 | 0.242 | 0.232 | 0.239 | 0.234 | 0.244 | 0.217 | 0.223 | 0.254 | 0.246 | 0.268 | 0.204 | 0.201 | 0.173 | 0.173 | 0 | 0.173 | 0.197 | 0.197 | 0 | 0.197 | 0.125 | 0.125 | 0 | 0.125 | 0.195 | 0.195 | 0.195 | 0.195 | 0.169 | 0.169 | 0.169 | 0.169 | 0.162 | 0.162 | 0.162 | 0.162 | 0.216 | 0.216 | 0.216 | 0.216 | 0.036 | 0.036 | 0.036 | 0.036 | 0.067 | 0.067 | 0.067 | 0.067 | 0.031 | 0.031 | 0.031 | 0.031 | 0.066 | 0.066 | 0.066 | 0.066 |