Chocoladefabriken Lindt & Sprüngli AG
SIX:LISP.SW
10120 (CHF) • At close November 13, 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 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 2,158.4 | 3,115.7 | 2,085.5 | 2,978.5 | 1,991.7 | 2,786.3 | 1,799.2 | 2,481.9 | 1,534.9 | 2,751.2 | 1,765.3 | 2,655.9 | 1,676.6 | 2,550.1 | 1,556 | 2,406.3 | 1,507.7 | 2,248.5 | 1,416.4 | 2,189.1 | 1,207.8 | 1,756.3 | 1,136.2 | 667.375 | 667.375 | 667.375 | 667.375 | 622.15 | 622.15 | 622.15 | 622.15 | 644.825 | 644.825 | 644.825 | 644.825 | 631.2 | 631.2 | 631.2 | 631.2 | 737.25 | 737.25 | 737.25 | 737.25 | 736.55 | 736.55 | 736.55 | 736.55 | 646.4 | 646.4 | 646.4 | 646.4 | 561.725 | 561.725 | 561.725 | 561.725 | 498.65 | 498.65 | 498.65 | 498.65 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Kosten van de omzet
| 682.8 | 1,765.3 | 1,248.1 | 1,714.5 | 1,244.5 | 1,600.1 | 1,180.6 | 1,493.4 | 1,089.4 | 1,666.5 | 562.3 | 875 | 559 | 901.7 | 523.6 | 851.6 | 524.6 | 795.9 | 510.1 | 804.9 | 423 | 564.6 | 378.6 | 235 | 235 | 235 | 235 | 223.1 | 223.1 | 223.1 | 223.1 | 235 | 235 | 235 | 235 | 228.2 | 228.2 | 228.2 | 228.2 | 230.3 | 230.3 | 230.3 | 230.3 | 216 | 216 | 216 | 216 | 190.7 | 190.7 | 190.7 | 190.7 | 167.175 | 167.175 | 167.175 | 167.175 | 144.1 | 144.1 | 144.1 | 144.1 | 131.4 | 131.4 | 131.4 | 131.4 | 117.925 | 117.925 | 117.925 | 117.925 |
Brutowinst
| 1,475.6 | 1,350.4 | 837.4 | 1,264 | 747.2 | 1,186.2 | 618.6 | 988.5 | 445.5 | 1,084.7 | 1,203 | 1,780.9 | 1,117.6 | 1,648.4 | 1,032.4 | 1,554.7 | 983.1 | 1,452.6 | 906.3 | 1,384.2 | 784.8 | 1,191.7 | 757.6 | 432.375 | 432.375 | 432.375 | 432.375 | 399.05 | 399.05 | 399.05 | 399.05 | 409.825 | 409.825 | 409.825 | 409.825 | 403 | 403 | 403 | 403 | 506.95 | 506.95 | 506.95 | 506.95 | 520.55 | 520.55 | 520.55 | 520.55 | 455.7 | 455.7 | 455.7 | 455.7 | 394.55 | 394.55 | 394.55 | 394.55 | 354.55 | 354.55 | 354.55 | 354.55 | -131.4 | -131.4 | -131.4 | -131.4 | -117.925 | -117.925 | -117.925 | -117.925 |
Brutowinstmarge
| 0.684 | 0.433 | 0.402 | 0.424 | 0.375 | 0.426 | 0.344 | 0.398 | 0.29 | 0.394 | 0.681 | 0.671 | 0.667 | 0.646 | 0.663 | 0.646 | 0.652 | 0.646 | 0.64 | 0.632 | 0.65 | 0.679 | 0.667 | 0.648 | 0.648 | 0.648 | 0.648 | 0.641 | 0.641 | 0.641 | 0.641 | 0.636 | 0.636 | 0.636 | 0.636 | 0.638 | 0.638 | 0.638 | 0.638 | 0.688 | 0.688 | 0.688 | 0.688 | 0.707 | 0.707 | 0.707 | 0.707 | 0.705 | 0.705 | 0.705 | 0.705 | 0.702 | 0.702 | 0.702 | 0.702 | 0.711 | 0.711 | 0.711 | 0.711 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Onderzoek- en ontwikkelingskosten
| 0 | 19.9 | 0 | 18.4 | 0 | 17.1 | 0 | 14.8 | 0 | 14.7 | 0 | 13.8 | 0 | 12.7 | 0 | 11.6 | 0 | 10.5 | 0 | 9.5 | 0 | 8.3 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 136.15 | 136.15 | 136.15 | 136.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 154.3 | 154.3 | 154.3 | 154.3 | 143.85 | 143.85 | 143.85 | 143.85 |
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 | 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 |
Verkoop-, algemene en administratieve kosten
| 1,112 | 810.4 | 594 | 721.3 | 573.2 | 696.2 | 495.1 | 596.7 | 439.2 | 627 | 949.8 | 1,168.3 | 914 | 1,067.5 | 848.9 | 1,012.1 | 815.8 | 962.9 | 756.5 | 930.9 | 656.8 | 806 | 643.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 136.15 | 136.15 | 136.15 | 136.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 154.3 | 154.3 | 154.3 | 154.3 | 143.85 | 143.85 | 143.85 | 143.85 |
Overige kosten
| 130.6 | 18.1 | 11.6 | 16.7 | 11.2 | 16.1 | 15.3 | 11.4 | 10.8 | 9.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -340.975 | -340.975 | -340.975 | -340.975 | -314.35 | -314.35 | -314.35 | -314.35 | -327.425 | -327.425 | -327.425 | -327.425 | -335.45 | -335.45 | -335.45 | -335.45 | -550.275 | -550.275 | -550.275 | -550.275 | -429.75 | -429.75 | -429.75 | -429.75 | -379 | -379 | -379 | -379 | -330.25 | -330.25 | -330.25 | -330.25 | -298 | -298 | -298 | -298 | -3.85 | -3.85 | -3.85 | -3.85 | -8.425 | -8.425 | -8.425 | -8.425 |
Bedrijfskosten
| 1,242.6 | 792.3 | 582.4 | 704.6 | 562 | 680.1 | 479.8 | 585.3 | 428.4 | 617.9 | 1,076.8 | 1,260.1 | 1,000.5 | 1,155.7 | 927.4 | 1,087.2 | 884.7 | 1,021.3 | 815.7 | 985 | 707.7 | 853.9 | 692.1 | -340.975 | -340.975 | -340.975 | -340.975 | -314.35 | -314.35 | -314.35 | -314.35 | -327.425 | -327.425 | -327.425 | -327.425 | -335.45 | -335.45 | -335.45 | -335.45 | -414.125 | -414.125 | -414.125 | -414.125 | -429.75 | -429.75 | -429.75 | -429.75 | -379 | -379 | -379 | -379 | -330.25 | -330.25 | -330.25 | -330.25 | -298 | -298 | -298 | -298 | 150.45 | 150.45 | 150.45 | 150.45 | 135.425 | 135.425 | 135.425 | 135.425 |
Bedrijfsresultaat
| 292.3 | 558.1 | 255 | 559.4 | 185.2 | 506.1 | 138.8 | 403.2 | 17.1 | 466.8 | 126.2 | 520.9 | 117.1 | 492.4 | 105 | 465.7 | 98.4 | 425.7 | 90.6 | 397.7 | 77.1 | 338.9 | 65.5 | 91.4 | 91.4 | 91.4 | 91.4 | 84.7 | 84.7 | 84.7 | 84.7 | 82.4 | 82.4 | 82.4 | 82.4 | 67.55 | 67.55 | 67.55 | 67.55 | 92.825 | 92.825 | 92.825 | 92.825 | 90.8 | 90.8 | 90.8 | 90.8 | 76.7 | 76.7 | 76.7 | 76.7 | 64.3 | 64.3 | 64.3 | 64.3 | 56.55 | 56.55 | 56.55 | 56.55 | 20.1 | 20.1 | 20.1 | 20.1 | 15.925 | 15.925 | 15.925 | 15.925 |
Bedrijfsresultaat ratio
| 0.135 | 0.179 | 0.122 | 0.188 | 0.093 | 0.182 | 0.077 | 0.162 | 0.011 | 0.17 | 0.071 | 0.196 | 0.07 | 0.193 | 0.067 | 0.194 | 0.065 | 0.189 | 0.064 | 0.182 | 0.064 | 0.193 | 0.058 | 0.137 | 0.137 | 0.137 | 0.137 | 0.136 | 0.136 | 0.136 | 0.136 | 0.128 | 0.128 | 0.128 | 0.128 | 0.107 | 0.107 | 0.107 | 0.107 | 0.126 | 0.126 | 0.126 | 0.126 | 0.123 | 0.123 | 0.123 | 0.123 | 0.119 | 0.119 | 0.119 | 0.119 | 0.114 | 0.114 | 0.114 | 0.114 | 0.113 | 0.113 | 0.113 | 0.113 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal overige inkomsten en kosten netto
| -5.4 | -21 | -4.6 | -15.3 | -7.8 | -14.7 | -8.5 | -12.8 | -13.4 | -17.2 | -14.7 | -11.3 | -6.1 | -10.3 | -4.3 | -8.5 | -1.5 | -3.9 | -0.9 | -1.6 | -0.7 | -2.6 | -0.5 | -0.975 | -0.975 | -0.975 | -0.975 | -2.55 | -2.55 | -2.55 | -2.55 | -1.4 | -1.4 | -1.4 | -1.4 | -1.8 | -1.8 | -1.8 | -1.8 | -5.15 | -5.15 | -5.15 | -5.15 | -3.8 | -3.8 | -3.8 | -3.8 | -3.1 | -3.1 | -3.1 | -3.1 | -2.875 | -2.875 | -2.875 | -2.875 | -3.45 | -3.45 | -3.45 | -3.45 | 24.8 | 24.8 | 24.8 | 24.8 | 22.2 | 22.2 | 22.2 | 22.2 |
Inkomen voor belasting
| 286.9 | 537.1 | 250.4 | 544.1 | 177.4 | 491.4 | 130.3 | 390.4 | 3.7 | 449.6 | 111.5 | 509.6 | 111 | 482.1 | 100.7 | 457.2 | 96.9 | 421.8 | 89.7 | 396.1 | 76.4 | 336.3 | 65 | 90.425 | 90.425 | 90.425 | 90.425 | 82.15 | 82.15 | 82.15 | 82.15 | 81 | 81 | 81 | 81 | 65.75 | 65.75 | 65.75 | 65.75 | 87.675 | 87.675 | 87.675 | 87.675 | 87 | 87 | 87 | 87 | 73.6 | 73.6 | 73.6 | 73.6 | 61.425 | 61.425 | 61.425 | 61.425 | 53.1 | 53.1 | 53.1 | 53.1 | 44.9 | 44.9 | 44.9 | 44.9 | 38.125 | 38.125 | 38.125 | 38.125 |
Inkomen voor belasting ratio
| 0.133 | 0.172 | 0.12 | 0.183 | 0.089 | 0.176 | 0.072 | 0.157 | 0.002 | 0.163 | 0.063 | 0.192 | 0.066 | 0.189 | 0.065 | 0.19 | 0.064 | 0.188 | 0.063 | 0.181 | 0.063 | 0.191 | 0.057 | 0.135 | 0.135 | 0.135 | 0.135 | 0.132 | 0.132 | 0.132 | 0.132 | 0.126 | 0.126 | 0.126 | 0.126 | 0.104 | 0.104 | 0.104 | 0.104 | 0.119 | 0.119 | 0.119 | 0.119 | 0.118 | 0.118 | 0.118 | 0.118 | 0.114 | 0.114 | 0.114 | 0.114 | 0.109 | 0.109 | 0.109 | 0.109 | 0.106 | 0.106 | 0.106 | 0.106 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| 68.9 | 70.2 | 45.9 | 112.8 | 39 | 102.5 | 28.7 | 90 | -16 | 25.8 | 23.4 | 108.5 | 25 | 105.9 | 24.4 | 109.6 | 24.7 | 105.8 | 24.7 | 109.3 | 20.6 | 82.1 | 16.2 | 22.45 | 22.45 | 22.45 | 22.45 | 20.525 | 20.525 | 20.525 | 20.525 | 20.525 | 20.525 | 20.525 | 20.525 | 17.475 | 17.475 | 17.475 | 17.475 | 22.3 | 22.3 | 22.3 | 22.3 | 24.375 | 24.375 | 24.375 | 24.375 | 21.35 | 21.35 | 21.35 | 21.35 | 18.25 | 18.25 | 18.25 | 18.25 | 15.85 | 15.85 | 15.85 | 15.85 | -14.3 | -14.3 | -14.3 | -14.3 | -12.65 | -12.65 | -12.65 | -12.65 |
Nettowinst
| 218 | 466.9 | 204.5 | 431.3 | 138.4 | 388.9 | 101.6 | 299.9 | 21.8 | 422.4 | 87.2 | 399.9 | 85.2 | 375.2 | 75.5 | 347.3 | 72.4 | 315.9 | 64.5 | 286.6 | 55.8 | 254.2 | 48.8 | 67.975 | 67.975 | 67.975 | 67.975 | 61.625 | 61.625 | 61.625 | 61.625 | 60.475 | 60.475 | 60.475 | 60.475 | 48.275 | 48.275 | 48.275 | 48.275 | 65.375 | 65.375 | 65.375 | 65.375 | 62.625 | 62.625 | 62.625 | 62.625 | 52.25 | 52.25 | 52.25 | 52.25 | 43.175 | 43.175 | 43.175 | 43.175 | 37.25 | 37.25 | 37.25 | 37.25 | 59.2 | 59.2 | 59.2 | 59.2 | 50.775 | 50.775 | 50.775 | 50.775 |
Nettowinstmarge
| 0.101 | 0.15 | 0.098 | 0.145 | 0.069 | 0.14 | 0.056 | 0.121 | 0.014 | 0.154 | 0.049 | 0.151 | 0.051 | 0.147 | 0.049 | 0.144 | 0.048 | 0.14 | 0.046 | 0.131 | 0.046 | 0.145 | 0.043 | 0.102 | 0.102 | 0.102 | 0.102 | 0.099 | 0.099 | 0.099 | 0.099 | 0.094 | 0.094 | 0.094 | 0.094 | 0.076 | 0.076 | 0.076 | 0.076 | 0.089 | 0.089 | 0.089 | 0.089 | 0.085 | 0.085 | 0.085 | 0.085 | 0.081 | 0.081 | 0.081 | 0.081 | 0.077 | 0.077 | 0.077 | 0.077 | 0.075 | 0.075 | 0.075 | 0.075 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
WPA (Winst Per Aandeel)
| 936.6 | 201.12 | 87.76 | 183.12 | 58.47 | 162.54 | 42.34 | 125.17 | 9.15 | 178.14 | 365.1 | 1,652.08 | 353.4 | 1,560.77 | 316 | 1,467.74 | 303.6 | 1,342.94 | 272.6 | 1,238.46 | 234.8 | 1,095.15 | 213 | 29.67 | 29.67 | 29.67 | 29.67 | 26.95 | 26.95 | 26.95 | 26.95 | 26.38 | 26.38 | 26.38 | 26.38 | 21.27 | 21.27 | 21.27 | 21.27 | 28.51 | 28.51 | 28.51 | 28.51 | 27.27 | 27.27 | 27.27 | 27.27 | 23.03 | 23.03 | 23.03 | 23.03 | 19.21 | 19.21 | 19.21 | 19.21 | 26.61 | 26.61 | 26.61 | 26.61 | 42.29 | 42.29 | 42.29 | 42.29 | 36.27 | 36.27 | 36.27 | 36.27 |
Verwaterde WPA
| 936.6 | 199.59 | 86.32 | 181 | 57.71 | 160.02 | 41.92 | 123.12 | 9.07 | 175.86 | 365.1 | 1,652.04 | 353.4 | 1,560.73 | 316 | 1,467.75 | 303.6 | 1,342.94 | 272.6 | 1,238.5 | 234.8 | 1,095.14 | 213 | 29.67 | 29.67 | 29.67 | 29.67 | 26.95 | 26.95 | 26.95 | 26.95 | 26.38 | 26.38 | 26.38 | 26.38 | 21.27 | 21.27 | 21.27 | 21.27 | 28.51 | 28.51 | 28.51 | 28.51 | 27.27 | 27.27 | 27.27 | 27.27 | 23.03 | 23.03 | 23.03 | 23.03 | 19.21 | 19.21 | 19.21 | 19.21 | 26.61 | 26.61 | 26.61 | 26.61 | 42.29 | 42.29 | 42.29 | 42.29 | 36.27 | 36.27 | 36.27 | 36.27 |
EBITDA
| 422.9 | 710.9 | 383 | 699.4 | 318.3 | 654.7 | 266.8 | 554.3 | 141.8 | 662.6 | 253.2 | 603 | 203.6 | 572.1 | 183.5 | 538 | 167.3 | 486.2 | 149.8 | 450.6 | 128 | 382.5 | 114 | 115.125 | 115.125 | 115.125 | 115.125 | 108 | 108 | 108 | 108 | 106.9 | 106.9 | 106.9 | 106.9 | 96.875 | 96.875 | 96.875 | 96.875 | 117.65 | 117.65 | 117.65 | 117.65 | 114.175 | 114.175 | 114.175 | 114.175 | 97.7 | 97.7 | 97.7 | 97.7 | 83.425 | 83.425 | 83.425 | 83.425 | 76.375 | 76.375 | 76.375 | 76.375 | 39.225 | 39.225 | 39.225 | 39.225 | 33.825 | 33.825 | 33.825 | 33.825 |
EBITDA ratio
| 0.196 | 0.228 | 0.184 | 0.235 | 0.16 | 0.235 | 0.148 | 0.223 | 0.092 | 0.241 | 0.143 | 0.227 | 0.121 | 0.224 | 0.118 | 0.224 | 0.111 | 0.216 | 0.106 | 0.206 | 0.106 | 0.218 | 0.1 | 0.173 | 0.173 | 0.173 | 0.173 | 0.174 | 0.174 | 0.174 | 0.174 | 0.166 | 0.166 | 0.166 | 0.166 | 0.153 | 0.153 | 0.153 | 0.153 | 0.16 | 0.16 | 0.16 | 0.16 | 0.155 | 0.155 | 0.155 | 0.155 | 0.151 | 0.151 | 0.151 | 0.151 | 0.149 | 0.149 | 0.149 | 0.149 | 0.153 | 0.153 | 0.153 | 0.153 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |