
Valiant Holding AG
SIX:VATN.SW
122.4 (CHF) • At close May 9, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CHF.
2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2011 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 136.513 | 141.302 | 136.22 | 215.534 | 210.47 | 145.136 | 142.686 | 126.275 | 145.948 | 112.642 | 111.01 | 108.635 | 115.875 | 105.437 | 106.894 | 104.909 | 112.359 | 99.401 | 102.4 | 100.974 | 102.642 | 97.245 | 102.538 | 95.211 | 99.653 | 96.066 | 95.216 | 95.849 | 98.55 | 96.053 | 89.885 | 89.035 | 93.86 | 94.171 | 112.824 | 83.744 | 124.929 | 87.71 | 90.558 | 78.225 | 93.713 | 86.923 | 94.427 | 84.498 | 76.483 | 76.483 | 102.768 | 102.768 | 90.717 | 90.717 | 0 |
Kosten van de omzet
| 0 | 0 | -80.942 | 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 |
Brutowinst
| 136.513 | 141.302 | 217.162 | 215.534 | 210.47 | 145.136 | 142.686 | 126.275 | 145.948 | 112.642 | 111.01 | 108.635 | 115.875 | 105.437 | 106.894 | 104.909 | 112.359 | 99.401 | 102.4 | 100.974 | 102.642 | 97.245 | 102.538 | 95.211 | 99.653 | 96.066 | 95.216 | 95.849 | 98.55 | 96.053 | 89.885 | 89.035 | 93.86 | 94.171 | 112.824 | 83.744 | 124.929 | 87.71 | 90.558 | 78.225 | 93.713 | 86.923 | 94.427 | 84.498 | 76.483 | 76.483 | 102.768 | 102.768 | 90.717 | 90.717 | 0 |
Brutowinstmarge
| 1 | 1 | 1.594 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
Onderzoek- en ontwikkelingskosten
| 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 |
Algemene en administratieve kosten
| -23.418 | 33.72 | 34.423 | 33.575 | -22.836 | 30.009 | 32.089 | 33.654 | -20.163 | 30.262 | 31.195 | 31.327 | -22.266 | 28.355 | 28.046 | 28.281 | -21.487 | 27.101 | 26.254 | 25.963 | -23.848 | 26.441 | 26.203 | 25.104 | -25.441 | 26.716 | 25.357 | 26.051 | -18.356 | 26.43 | 24.863 | 25.548 | -22.279 | 25.549 | 51.225 | 0 | 9.737 | 25.108 | 25.552 | 26.628 | 7.967 | 24.73 | 26.571 | 25.624 | 43.722 | 43.722 | 0 | 0 | 44.854 | 44.854 | 0 |
Verkoop- en marketingkosten
| 60.152 | 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 | 42.326 | 0 | 73.751 | 27.97 | 28.985 | 28.172 | 53.729 | 55.156 | 18.753 | 39.086 | 50.276 | 50.276 | 0 | 0 | 46.99 | 46.99 | 0 |
Verkoop-, algemene en administratieve kosten
| -23.418 | 33.72 | 34.423 | 33.575 | -22.836 | 30.009 | 32.089 | 33.654 | -20.163 | 30.262 | 31.195 | 31.327 | -22.266 | 28.355 | 28.046 | 28.281 | -21.487 | 27.101 | 26.254 | 25.963 | -23.848 | 26.441 | 26.203 | 25.104 | -25.441 | 26.716 | 25.357 | 26.051 | -18.356 | 26.43 | 24.863 | 25.548 | -22.279 | 25.549 | 93.551 | 28.942 | 83.488 | 53.078 | 54.537 | 54.8 | 61.696 | 79.886 | 45.324 | 64.71 | 93.998 | 93.998 | 42.791 | 42.791 | 91.844 | 91.844 | 0 |
Overige kosten
| 102.025 | 107.582 | 101.797 | -37.112 | -34.787 | -33.711 | -35.788 | 38.195 | 68.931 | 51.853 | 36.642 | 36.666 | 77.829 | 42.731 | 45.649 | 35.283 | 86.373 | 33.648 | 33.741 | 33.56 | 83.635 | 37.247 | 33.63 | 32.204 | 80.448 | 31.733 | 31.631 | 31.007 | -10.2 | 31.206 | 30.172 | 29.125 | 83.233 | 29.786 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Bedrijfskosten
| 78.607 | 141.302 | 136.22 | 37.112 | 34.787 | 69.867 | 73.738 | 71.849 | 48.768 | 82.115 | 67.837 | 67.993 | 55.563 | 71.086 | 73.695 | 63.564 | 64.886 | 60.749 | 59.995 | 59.523 | 59.787 | 63.688 | 59.833 | 57.308 | 55.007 | 58.449 | 56.988 | 57.058 | 61.479 | 57.636 | 55.035 | 54.673 | 60.954 | 55.335 | 75.285 | 54.687 | 82.432 | 52.545 | 53.875 | 53.293 | 55.989 | 60.123 | 65.925 | 62.426 | 63.518 | 63.518 | 65.25 | 65.25 | 56.57 | 56.57 | 0 |
Bedrijfsresultaat
| 58.415 | -226.354 | 59.862 | 41.961 | 52.979 | 44.279 | 48.223 | 73.145 | 72.285 | 47.452 | 42.936 | 34.097 | 37.478 | 34.916 | 42.403 | 35.776 | 43.089 | 40.784 | 50.821 | 42.369 | 50.304 | 45.264 | 56.848 | 50.079 | 53.912 | 48.242 | 59.865 | 52.389 | 65.37 | 61.625 | 57.984 | 52.85 | 64.694 | 61.372 | 37.343 | 29.057 | 32.396 | 34.508 | 35.976 | 24.115 | 28.792 | 26.509 | 28.553 | 20.769 | 8.726 | 8.726 | 33.737 | 33.737 | 25.274 | 34.146 | 0 |
Bedrijfsresultaat ratio
| 0.428 | -1.602 | 0.439 | 0.195 | 0.252 | 0.305 | 0.338 | 0.579 | 0.495 | 0.421 | 0.387 | 0.314 | 0.323 | 0.331 | 0.397 | 0.341 | 0.383 | 0.41 | 0.496 | 0.42 | 0.49 | 0.465 | 0.554 | 0.526 | 0.541 | 0.502 | 0.629 | 0.547 | 0.663 | 0.642 | 0.645 | 0.594 | 0.689 | 0.652 | 0.331 | 0.347 | 0.259 | 0.393 | 0.397 | 0.308 | 0.307 | 0.305 | 0.302 | 0.246 | 0.114 | 0.114 | 0.328 | 0.328 | 0.279 | 0.376 | 0 |
Totaal overige inkomsten en kosten netto
| -8.79 | 271.351 | -9.039 | -14.381 | -9.719 | -20.024 | 50.078 | -5.543 | 1.157 | 0.691 | 0.205 | -0.012 | -6.694 | -0.141 | -0.086 | 0.273 | -3.015 | 0.754 | 0.512 | 1.484 | -0.434 | 3.373 | -51.542 | 4.268 | -68.346 | 0.035 | -8.448 | 1.751 | -62.873 | 2.289 | -0.105 | -0.017 | -69.288 | 2.693 | 18.266 | -25.745 | 10.101 | 0.657 | 0.707 | 0.817 | 8.932 | 0.291 | -0.051 | 1.303 | 4.239 | 30.48 | 3.782 | 3.782 | 8.872 | 0 | 0 |
Inkomen voor belasting
| 49.625 | 44.997 | 50.823 | 42.594 | 52.979 | 44.279 | 48.222 | 39.072 | 47.696 | 36.855 | 41.464 | 34.505 | 37.233 | 34.521 | 41.734 | 33.286 | 38.926 | 34.977 | 43.237 | 32.982 | 38.165 | 31.309 | 42.667 | 35.79 | 38.831 | 31.839 | 42.003 | 32.79 | 44.84 | 40.651 | 36.095 | 29.808 | 40.724 | 36.759 | 37.539 | 29.057 | 42.497 | 35.165 | 36.683 | 24.932 | 37.724 | 26.8 | 28.502 | 22.072 | 12.965 | 12.965 | 37.518 | 37.518 | 34.146 | 34.146 | 0 |
Inkomen voor belasting ratio
| 0.364 | 0.318 | 0.373 | 0.198 | 0.252 | 0.305 | 0.338 | 0.309 | 0.327 | 0.327 | 0.374 | 0.318 | 0.321 | 0.327 | 0.39 | 0.317 | 0.346 | 0.352 | 0.422 | 0.327 | 0.372 | 0.322 | 0.416 | 0.376 | 0.39 | 0.331 | 0.441 | 0.342 | 0.455 | 0.423 | 0.402 | 0.335 | 0.434 | 0.39 | 0.333 | 0.347 | 0.34 | 0.401 | 0.405 | 0.319 | 0.403 | 0.308 | 0.302 | 0.261 | 0.17 | 0.17 | 0.365 | 0.365 | 0.376 | 0.376 | 0 |
Belastingkosten
| 4.23 | 11.268 | 11.305 | 10.853 | 8.388 | 11.855 | 10.675 | 9.379 | 10.66 | 6.396 | 6.989 | 6.961 | 2.673 | 7.163 | 7.074 | 6.739 | 4.695 | 7.454 | 9.275 | 6.829 | 3.588 | 6.311 | 9.414 | 7.559 | 3.692 | 6.411 | 8.222 | 6.81 | 9.413 | 9.02 | 7.689 | 6.036 | 4.588 | 7.057 | 9.219 | 5.701 | 5.169 | 6.635 | 8.201 | 4.893 | 6.944 | 5.311 | 3.765 | 4.572 | 0.063 | 0.063 | 4.827 | 4.827 | 2.262 | 2.262 | 0 |
Nettowinst
| 45.395 | 33.729 | 39.518 | 31.741 | 44.591 | 32.424 | 37.548 | 29.692 | 37.036 | 30.459 | 34.475 | 27.544 | 34.56 | 27.358 | 34.66 | 26.547 | 34.231 | 27.523 | 33.962 | 26.153 | 34.577 | 24.998 | 33.253 | 28.231 | 35.139 | 25.428 | 33.808 | 25.953 | 35.42 | 31.603 | 28.406 | 23.772 | 36.136 | 29.702 | 28.32 | 23.356 | 37.328 | 28.53 | 28.482 | 20.039 | 30.78 | 21.489 | 24.737 | 17.5 | 13.028 | 13.028 | 32.691 | 32.691 | 31.884 | 31.884 | 0 |
Nettowinstmarge
| 0.333 | 0.239 | 0.29 | 0.147 | 0.212 | 0.223 | 0.263 | 0.235 | 0.254 | 0.27 | 0.311 | 0.254 | 0.298 | 0.259 | 0.324 | 0.253 | 0.305 | 0.277 | 0.332 | 0.259 | 0.337 | 0.257 | 0.324 | 0.297 | 0.353 | 0.265 | 0.355 | 0.271 | 0.359 | 0.329 | 0.316 | 0.267 | 0.385 | 0.315 | 0.251 | 0.279 | 0.299 | 0.325 | 0.315 | 0.256 | 0.328 | 0.247 | 0.262 | 0.207 | 0.17 | 0.17 | 0.318 | 0.318 | 0.351 | 0.351 | 0 |
WPA (Winst Per Aandeel)
| 2.87 | 2.14 | 2.5 | 2.01 | 2.82 | 2.05 | 2.38 | 1.88 | 2.35 | 1.93 | 2.18 | 1.74 | 2.19 | 1.73 | 2.19 | 1.68 | 2.17 | 1.74 | 2.15 | 1.66 | 2.19 | 1.58 | 2.11 | 1.79 | 2.23 | 1.61 | 2.14 | 1.64 | 2.24 | 2 | 1.8 | 1.51 | 2.29 | 1.88 | 1.795 | 1.482 | 2.38 | 1.817 | 1.815 | 1.277 | 1.96 | 1.371 | 1.578 | 1.117 | 0.83 | 0.83 | 2.086 | 2.086 | 2.04 | 2.04 | 0 |
Verwaterde WPA
| 2.87 | 2.14 | 2.5 | 2.01 | 2.82 | 2.05 | 2.38 | 1.88 | 2.35 | 1.93 | 2.18 | 1.74 | 2.19 | 1.73 | 2.19 | 1.68 | 2.17 | 1.74 | 2.15 | 1.66 | 2.19 | 1.58 | 2.11 | 1.79 | 2.23 | 1.61 | 2.14 | 1.64 | 2.24 | 2 | 1.8 | 1.51 | 2.29 | 1.88 | 1.795 | 1.482 | 2.38 | 1.817 | 1.815 | 1.277 | 1.96 | 1.371 | 1.578 | 1.117 | 0.83 | 0.83 | 2.086 | 2.086 | 2.04 | 2.04 | 0 |
EBITDA
| 0 | 0 | 55.997 | 5.326 | 7.054 | 44.279 | 48.223 | 44.304 | 54.553 | 41.971 | 46.432 | 39.922 | 43.462 | 40.44 | 46.651 | 39.055 | 0 | 41.039 | 0 | 37.643 | 43.241 | 36.831 | 48.135 | 41.523 | 44.72 | 37.366 | 47.654 | 38.154 | 52.07 | 44.225 | 42.54 | 35.299 | 46.411 | 43.01 | 0.196 | 0 | 10.101 | 0.657 | 0.707 | 0.817 | 8.932 | 0.291 | -0.051 | 1.303 | 4.365 | 4.365 | 3.782 | 3.782 | 8.872 | 34.146 | 0 |
EBITDA ratio
| 0 | 0 | 0.411 | 0.025 | 0.034 | 0.305 | 0.338 | 0.351 | 0.374 | 0.373 | 0.418 | 0.367 | 0.375 | 0.384 | 0.436 | 0.372 | 0 | 0.413 | 0 | 0.373 | 0.421 | 0.379 | 0.469 | 0.436 | 0.449 | 0.389 | 0.5 | 0.398 | 0.528 | 0.46 | 0.473 | 0.396 | 0.494 | 0.457 | 0.002 | 0 | 0.081 | 0.007 | 0.008 | 0.01 | 0.095 | 0.003 | -0.001 | 0.015 | 0.057 | 0.057 | 0.037 | 0.037 | 0.098 | 0.376 | 0 |