Meier Tobler Group AG
SIX:MTG.SW
28 (CHF) • At close November 8, 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 Q2 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 238.746 | 269.528 | 276.392 | 298.016 | 258.323 | 270.73 | 240.109 | 265.443 | 221.982 | 259.131 | 236.937 | 247.364 | 187.701 | 129.055 | 110.515 | 113.522 | 117.302 | 136.578 | 170.356 | 137.925 | 158.079 | 137.925 | 137.925 | 179.45 | 179.45 | 179.45 | 179.45 | 160.425 | 160.425 | 160.425 | 160.425 | 161.35 | 161.35 | 161.35 | 161.35 | 160.625 | 160.625 | 160.625 | 160.625 | 195.675 | 195.675 | 195.675 | 195.675 | 208.125 | 208.125 | 208.125 | 208.125 | 193.475 | 193.475 | 193.475 | 193.475 | 172.5 | 172.5 | 172.5 | 172.5 | 176.975 | 176.975 | 176.975 | 176.975 | 173.325 | 173.325 | 173.325 | 173.325 | 189.1 | 189.1 | 189.1 | 189.1 |
Kosten van de omzet
| 122.552 | 220.632 | 223.304 | 241.85 | 211.773 | 222.233 | 204.931 | 223.991 | 193.892 | 220.531 | 203.16 | 133.941 | 98.164 | 62.939 | 46.084 | 49.32 | 56.202 | 61.539 | 88.488 | 87.65 | 73.087 | 87.65 | 87.65 | 114.625 | 114.625 | 114.625 | 114.625 | 103.925 | 103.925 | 103.925 | 103.925 | 105.625 | 105.625 | 105.625 | 105.625 | 114.725 | 114.725 | 114.725 | 114.725 | 143.275 | 143.275 | 143.275 | 143.275 | 151 | 151 | 151 | 151 | 140.325 | 140.325 | 140.325 | 140.325 | 124.95 | 124.95 | 124.95 | 124.95 | 131.15 | 131.15 | 131.15 | 131.15 | 128.625 | 128.625 | 128.625 | 128.625 | 137.725 | 137.725 | 137.725 | 137.725 |
Brutowinst
| 116.194 | 48.896 | 53.088 | 56.166 | 46.55 | 48.497 | 35.178 | 41.452 | 28.09 | 38.6 | 33.777 | 113.423 | 89.537 | 66.116 | 64.431 | 64.202 | 61.1 | 75.039 | 81.868 | 50.275 | 84.992 | 50.275 | 50.275 | 64.825 | 64.825 | 64.825 | 64.825 | 56.5 | 56.5 | 56.5 | 56.5 | 55.725 | 55.725 | 55.725 | 55.725 | 45.9 | 45.9 | 45.9 | 45.9 | 52.4 | 52.4 | 52.4 | 52.4 | 57.125 | 57.125 | 57.125 | 57.125 | 53.15 | 53.15 | 53.15 | 53.15 | 47.55 | 47.55 | 47.55 | 47.55 | 45.825 | 45.825 | 45.825 | 45.825 | 44.7 | 44.7 | 44.7 | 44.7 | 51.375 | 51.375 | 51.375 | 51.375 |
Brutowinstmarge
| 0.487 | 0.181 | 0.192 | 0.188 | 0.18 | 0.179 | 0.147 | 0.156 | 0.127 | 0.149 | 0.143 | 0.459 | 0.477 | 0.512 | 0.583 | 0.566 | 0.521 | 0.549 | 0.481 | 0.365 | 0.538 | 0.365 | 0.365 | 0.361 | 0.361 | 0.361 | 0.361 | 0.352 | 0.352 | 0.352 | 0.352 | 0.345 | 0.345 | 0.345 | 0.345 | 0.286 | 0.286 | 0.286 | 0.286 | 0.268 | 0.268 | 0.268 | 0.268 | 0.274 | 0.274 | 0.274 | 0.274 | 0.275 | 0.275 | 0.275 | 0.275 | 0.276 | 0.276 | 0.276 | 0.276 | 0.259 | 0.259 | 0.259 | 0.259 | 0.258 | 0.258 | 0.258 | 0.258 | 0.272 | 0.272 | 0.272 | 0.272 |
Onderzoek- en ontwikkelingskosten
| 0 | 0.041 | 0 | 0.062 | 0 | 0.106 | 0 | 0.022 | 0 | 0.034 | 0 | 0 | 0 | 0 | 0 | 0 | 0.089 | 0 | 0.314 | 1.625 | 1.625 | 1.625 | 1.625 | 1.875 | 1.875 | 1.875 | 1.875 | 1.45 | 1.45 | 1.45 | 1.45 | 1.7 | 1.7 | 1.7 | 1.7 | 1.425 | 1.425 | 1.425 | 1.425 | 2.475 | 2.475 | 2.475 | 2.475 | 2.925 | 2.925 | 2.925 | 2.925 | 3.05 | 3.05 | 3.05 | 3.05 | 2.725 | 2.725 | 2.725 | 2.725 | 2.825 | 2.825 | 2.825 | 2.825 | 3.075 | 3.075 | 3.075 | 3.075 | 2.775 | 2.775 | 2.775 | 2.775 |
Algemene en administratieve kosten
| 0 | 31.236 | 0 | 29.63 | 0 | 30.48 | 0 | 29.776 | 0 | 27.685 | 0 | 0 | 0 | 52.269 | 0 | 0 | 48.916 | 0 | 2.537 | 11.525 | 11.525 | 11.525 | 11.525 | 12.8 | 12.8 | 12.8 | 12.8 | 10.425 | 10.425 | 10.425 | 10.425 | 9.425 | 9.425 | 9.425 | 9.425 | 9.65 | 9.65 | 9.65 | 9.65 | 9.35 | 9.35 | 9.35 | 9.35 | -16.325 | -16.325 | -16.325 | -16.325 | -17.975 | -17.975 | -17.975 | -17.975 | 32.125 | 32.125 | 32.125 | 32.125 | 32.35 | 32.35 | 32.35 | 32.35 | 32.95 | 32.95 | 32.95 | 32.95 | 34.375 | 34.375 | 34.375 | 34.375 |
Verkoop- en marketingkosten
| 0 | 5.381 | 0 | 4.226 | 0 | 3.143 | 0 | 2.924 | 0 | 4.079 | 0 | 0 | 0 | 4.534 | 0 | 0 | 4.829 | 0 | 6.775 | 28.65 | 28.65 | 28.65 | 28.65 | 34.65 | 34.65 | 34.65 | 34.65 | 31.525 | 31.525 | 31.525 | 31.525 | 31.325 | 31.325 | 31.325 | 31.325 | 27.4 | 27.4 | 27.4 | 27.4 | 30.05 | 30.05 | 30.05 | 30.05 | 29.475 | 29.475 | 29.475 | 29.475 | 28.225 | 28.225 | 28.225 | 28.225 | -30.95 | -30.95 | -30.95 | -30.95 | 0 | 0 | 0 | 0 | -29.325 | -29.325 | -29.325 | -29.325 | -33.625 | -33.625 | -33.625 | -33.625 |
Verkoop-, algemene en administratieve kosten
| 70.914 | 36.617 | 34.169 | 33.856 | 31.98 | 33.623 | 29.554 | 32.7 | 31.468 | 31.764 | 30.363 | 72.803 | 60.82 | 56.803 | 42.519 | 42.756 | 53.745 | 46.669 | 65.941 | 40.175 | 50.387 | 40.175 | 40.175 | 47.45 | 47.45 | 47.45 | 47.45 | 41.95 | 41.95 | 41.95 | 41.95 | 40.75 | 40.75 | 40.75 | 40.75 | 37.05 | 37.05 | 37.05 | 37.05 | 39.4 | 39.4 | 39.4 | 39.4 | 13.15 | 13.15 | 13.15 | 13.15 | 10.25 | 10.25 | 10.25 | 10.25 | 1.175 | 1.175 | 1.175 | 1.175 | -5.45 | -5.45 | -5.45 | -5.45 | 3.625 | 3.625 | 3.625 | 3.625 | 0.75 | 0.75 | 0.75 | 0.75 |
Overige kosten
| 35.407 | 1.974 | 0.804 | 0.205 | 0.28 | 0.504 | 0.362 | 0.46 | 2.753 | 0.531 | 0.249 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.434 | -41.775 | -41.775 | -41.775 | -41.775 | -49.3 | -49.3 | -49.3 | -49.3 | -42.8 | -42.8 | -42.8 | -42.8 | -41.95 | -41.95 | -41.95 | -41.95 | -38.825 | -38.825 | -38.825 | -38.825 | -36.075 | -36.075 | -36.075 | -36.075 | 12.65 | 12.65 | 12.65 | 12.65 | 14.6 | 14.6 | 14.6 | 14.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Bedrijfskosten
| 106.321 | 34.643 | 33.365 | 33.651 | 31.7 | 33.119 | 29.192 | 32.24 | 28.715 | 31.233 | 30.114 | 117.409 | 90.938 | 51.211 | 60.757 | 60.381 | 46.961 | 68.773 | 69.436 | 0.025 | 65.343 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | -0.35 | -0.35 | -0.35 | -0.35 | 5.8 | 5.8 | 5.8 | 5.8 | 28.725 | 28.725 | 28.725 | 28.725 | 27.9 | 27.9 | 27.9 | 27.9 | 3.9 | 3.9 | 3.9 | 3.9 | -2.625 | -2.625 | -2.625 | -2.625 | 6.7 | 6.7 | 6.7 | 6.7 | 3.525 | 3.525 | 3.525 | 3.525 |
Bedrijfsresultaat
| 9.873 | 14.253 | 19.723 | 22.515 | 14.85 | 15.378 | 5.986 | 9.212 | -0.625 | 7.367 | 3.663 | 0.329 | -0.553 | 9.506 | 3.435 | 3.821 | 13.774 | 6.266 | 17.417 | 33.675 | 10.242 | 33.675 | 33.675 | 15.95 | 15.95 | 15.95 | 15.95 | 14.4 | 14.4 | 14.4 | 14.4 | 13.325 | 13.325 | 13.325 | 13.325 | 9.275 | 9.275 | 9.275 | 9.275 | 5.4 | 5.4 | 5.4 | 5.4 | 18.475 | 18.475 | 18.475 | 18.475 | 12.6 | 12.6 | 12.6 | 12.6 | 7.025 | 7.025 | 7.025 | 7.025 | -1.025 | -1.025 | -1.025 | -1.025 | -1.65 | -1.65 | -1.65 | -1.65 | 5.825 | 5.825 | 5.825 | 5.825 |
Bedrijfsresultaat ratio
| 0.041 | 0.053 | 0.071 | 0.076 | 0.057 | 0.057 | 0.025 | 0.035 | -0.003 | 0.028 | 0.015 | 0.001 | -0.003 | 0.074 | 0.031 | 0.034 | 0.117 | 0.046 | 0.102 | 0.244 | 0.065 | 0.244 | 0.244 | 0.089 | 0.089 | 0.089 | 0.089 | 0.09 | 0.09 | 0.09 | 0.09 | 0.083 | 0.083 | 0.083 | 0.083 | 0.058 | 0.058 | 0.058 | 0.058 | 0.028 | 0.028 | 0.028 | 0.028 | 0.089 | 0.089 | 0.089 | 0.089 | 0.065 | 0.065 | 0.065 | 0.065 | 0.041 | 0.041 | 0.041 | 0.041 | -0.006 | -0.006 | -0.006 | -0.006 | -0.01 | -0.01 | -0.01 | -0.01 | 0.031 | 0.031 | 0.031 | 0.031 |
Totaal overige inkomsten en kosten netto
| -0.245 | -0.476 | -0.091 | -0.251 | -0.623 | -1.314 | -0.789 | -1.033 | -1.807 | -2.936 | -5.205 | -6.762 | -2.125 | 5.23 | -0.006 | -0.608 | -0.943 | 1.152 | -5.012 | -24.375 | 8.867 | -24.375 | -24.375 | -0.2 | -0.2 | -0.2 | -0.2 | 0 | 0 | 0 | 0 | -1.6 | -1.6 | -1.6 | -1.6 | -2.125 | -2.125 | -2.125 | -2.125 | -2 | -2 | -2 | -2 | -0.625 | -0.625 | -0.625 | -0.625 | -1.1 | -1.1 | -1.1 | -1.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting
| 9.628 | 13.777 | 19.632 | 22.264 | 14.227 | 14.064 | 5.197 | 8.179 | -2.432 | 4.431 | -1.542 | -6.433 | -2.678 | 14.736 | 3.429 | 3.213 | 12.831 | 7.418 | 12.405 | 9.3 | 19.109 | 9.3 | 9.3 | 15.75 | 15.75 | 15.75 | 15.75 | 14.4 | 14.4 | 14.4 | 14.4 | 11.725 | 11.725 | 11.725 | 11.725 | 7.15 | 7.15 | 7.15 | 7.15 | 3.4 | 3.4 | 3.4 | 3.4 | 17.85 | 17.85 | 17.85 | 17.85 | 11.5 | 11.5 | 11.5 | 11.5 | 7.025 | 7.025 | 7.025 | 7.025 | -1.025 | -1.025 | -1.025 | -1.025 | -1.65 | -1.65 | -1.65 | -1.65 | 5.825 | 5.825 | 5.825 | 5.825 |
Inkomen voor belasting ratio
| 0.04 | 0.051 | 0.071 | 0.075 | 0.055 | 0.052 | 0.022 | 0.031 | -0.011 | 0.017 | -0.007 | -0.026 | -0.014 | 0.114 | 0.031 | 0.028 | 0.109 | 0.054 | 0.073 | 0.067 | 0.121 | 0.067 | 0.067 | 0.088 | 0.088 | 0.088 | 0.088 | 0.09 | 0.09 | 0.09 | 0.09 | 0.073 | 0.073 | 0.073 | 0.073 | 0.045 | 0.045 | 0.045 | 0.045 | 0.017 | 0.017 | 0.017 | 0.017 | 0.086 | 0.086 | 0.086 | 0.086 | 0.059 | 0.059 | 0.059 | 0.059 | 0.041 | 0.041 | 0.041 | 0.041 | -0.006 | -0.006 | -0.006 | -0.006 | -0.01 | -0.01 | -0.01 | -0.01 | 0.031 | 0.031 | 0.031 | 0.031 |
Belastingkosten
| 1.624 | 2.606 | 3.658 | 3.113 | 2.706 | 2.1 | 1.52 | 1.67 | 0.218 | 1.439 | 0.125 | 0.223 | 0.408 | 2.782 | 0.668 | 0.966 | 3.089 | 1.248 | 3.162 | 2.225 | 1.796 | 2.225 | 2.225 | 2.225 | 2.225 | 2.225 | 2.225 | 1.425 | 1.425 | 1.425 | 1.425 | 1.425 | 1.425 | 1.425 | 1.425 | 1.6 | 1.6 | 1.6 | 1.6 | 1.925 | 1.925 | 1.925 | 1.925 | 2.825 | 2.825 | 2.825 | 2.825 | 2.375 | 2.375 | 2.375 | 2.375 | 1.7 | 1.7 | 1.7 | 1.7 | 1.275 | 1.275 | 1.275 | 1.275 | 0.85 | 0.85 | 0.85 | 0.85 | 0.7 | 0.7 | 0.7 | 0.7 |
Nettowinst
| 8.004 | 11.171 | 15.974 | 19.151 | 11.521 | 11.964 | 3.677 | 6.509 | -2.65 | 3.112 | 0.298 | -6.21 | -3.086 | 11.954 | 2.761 | 2.247 | 9.742 | 6.243 | 9.243 | 7.075 | 17.313 | 7.075 | 7.075 | 13.525 | 13.525 | 13.525 | 13.525 | 12.975 | 12.975 | 12.975 | 12.975 | 10.3 | 10.3 | 10.3 | 10.3 | 5.55 | 5.55 | 5.55 | 5.55 | 1.475 | 1.475 | 1.475 | 1.475 | 15.025 | 15.025 | 15.025 | 15.025 | 9.125 | 9.125 | 9.125 | 9.125 | 5.325 | 5.325 | 5.325 | 5.325 | -2.3 | -2.3 | -2.3 | -2.3 | -2.5 | -2.5 | -2.5 | -2.5 | 5.125 | 5.125 | 5.125 | 5.125 |
Nettowinstmarge
| 0.034 | 0.041 | 0.058 | 0.064 | 0.045 | 0.044 | 0.015 | 0.025 | -0.012 | 0.012 | 0.001 | -0.025 | -0.016 | 0.093 | 0.025 | 0.02 | 0.083 | 0.046 | 0.054 | 0.051 | 0.11 | 0.051 | 0.051 | 0.075 | 0.075 | 0.075 | 0.075 | 0.081 | 0.081 | 0.081 | 0.081 | 0.064 | 0.064 | 0.064 | 0.064 | 0.035 | 0.035 | 0.035 | 0.035 | 0.008 | 0.008 | 0.008 | 0.008 | 0.072 | 0.072 | 0.072 | 0.072 | 0.047 | 0.047 | 0.047 | 0.047 | 0.031 | 0.031 | 0.031 | 0.031 | -0.013 | -0.013 | -0.013 | -0.013 | -0.014 | -0.014 | -0.014 | -0.014 | 0.027 | 0.027 | 0.027 | 0.027 |
WPA (Winst Per Aandeel)
| 0.72 | 0.98 | 1.39 | 1.64 | 0.96 | 1 | 0.31 | 0.54 | -0.22 | 0.22 | 0.021 | -0.52 | -0.26 | 1.63 | 0.38 | 0.31 | 1.33 | 0.7 | 0.95 | 0.62 | 1.78 | 0.62 | 0.62 | 1.13 | 1.13 | 1.13 | 1.13 | 1.57 | 1.57 | 1.57 | 1.57 | 1.18 | 1.18 | 1.18 | 1.18 | 0.2 | 0.2 | 0.2 | 0.2 | 0.19 | 0.19 | 0.19 | 0.19 | 1.85 | 1.85 | 1.85 | 1.85 | 1.06 | 1.06 | 1.06 | 1.06 | 0.62 | 0.62 | 0.62 | 0.62 | -0.27 | -0.27 | -0.27 | -0.27 | -0.2 | -0.2 | -0.2 | -0.2 | 0.41 | 0.41 | 0.41 | 0.41 |
Verwaterde WPA
| 0.72 | 0.98 | 1.39 | 1.64 | 0.96 | 1 | 0.31 | 0.54 | -0.22 | 0.22 | 0.021 | -0.52 | -0.26 | 1.63 | 0.38 | 0.31 | 1.33 | 0.7 | 0.95 | 0.62 | 1.78 | 0.62 | 0.62 | 1.13 | 1.13 | 1.13 | 1.13 | 1.57 | 1.57 | 1.57 | 1.57 | 1.18 | 1.18 | 1.18 | 1.18 | 0.2 | 0.2 | 0.2 | 0.2 | 0.19 | 0.19 | 0.19 | 0.19 | 1.85 | 1.85 | 1.85 | 1.85 | 1.06 | 1.06 | 1.06 | 1.06 | 0.62 | 0.62 | 0.62 | 0.62 | -0.27 | -0.27 | -0.27 | -0.27 | -0.2 | -0.2 | -0.2 | -0.2 | 0.41 | 0.41 | 0.41 | 0.41 |
EBITDA
| 17.136 | 21.595 | 26.875 | 29.748 | 22.328 | 22.794 | 13.071 | 17.452 | 7.134 | 15.563 | 11.797 | 10.705 | 6.157 | 10.691 | 5.242 | 5.583 | 15.345 | 7.248 | 18.745 | 37.35 | 11.805 | 37.35 | 37.35 | 20 | 20 | 20 | 20 | 17.625 | 17.625 | 17.625 | 17.625 | 16.65 | 16.65 | 16.65 | 16.65 | 12.625 | 12.625 | 12.625 | 12.625 | 11.75 | 11.75 | 11.75 | 11.75 | 20.925 | 20.925 | 20.925 | 20.925 | 15.175 | 15.175 | 15.175 | 15.175 | 7.425 | 7.425 | 7.425 | 7.425 | 5.55 | 5.55 | 5.55 | 5.55 | 0.75 | 0.75 | 0.75 | 0.75 | 8.575 | 8.575 | 8.575 | 8.575 |
EBITDA ratio
| 0.072 | 0.08 | 0.097 | 0.1 | 0.086 | 0.084 | 0.054 | 0.066 | 0.032 | 0.06 | 0.05 | 0.043 | 0.033 | 0.083 | 0.047 | 0.049 | 0.131 | 0.053 | 0.11 | 0.271 | 0.075 | 0.271 | 0.271 | 0.111 | 0.111 | 0.111 | 0.111 | 0.11 | 0.11 | 0.11 | 0.11 | 0.103 | 0.103 | 0.103 | 0.103 | 0.079 | 0.079 | 0.079 | 0.079 | 0.06 | 0.06 | 0.06 | 0.06 | 0.101 | 0.101 | 0.101 | 0.101 | 0.078 | 0.078 | 0.078 | 0.078 | 0.043 | 0.043 | 0.043 | 0.043 | 0.031 | 0.031 | 0.031 | 0.031 | 0.004 | 0.004 | 0.004 | 0.004 | 0.045 | 0.045 | 0.045 | 0.045 |