Vetropack Holding AG
SIX:VETN.SW
27.5 (CHF) • At close November 12, 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 | 2001 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 444.9 | 420.9 | 477.9 | 464.4 | 435 | 417.3 | 399.2 | 338.8 | 323.8 | 353.7 | 361.2 | 341.8 | 354.7 | 325.7 | 310.2 | 296.2 | 310.8 | 290.9 | 271.1 | 312.6 | 290 | 292.5 | 292.5 | 155.25 | 151.1 | 151.1 | 151.1 | 151.1 | 137.225 | 137.225 | 137.225 | 137.225 | 151.15 | 151.15 | 151.15 | 151.15 | 157 | 157 | 157 | 157 | 174.45 | 174.45 | 174.45 | 174.45 | 163.075 | 163.075 | 163.075 | 163.075 | 136.7 | 136.7 | 136.7 | 136.7 | 119 | 119 | 119 | 119 | 111.305 | 111.305 | 111.305 | 111.305 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Kosten van de omzet
| 168.8 | 306 | 307.8 | 330.5 | 287.9 | 286.2 | 261 | 224 | 205.2 | 228.9 | 226.7 | 133.1 | 108.6 | 127.9 | 100.9 | 118.6 | 100.3 | 111.9 | 92.3 | 137.3 | 100.7 | 132.9 | 114.7 | 63.825 | 63.625 | 63.625 | 63.625 | 63.625 | 24.6 | 24.6 | 24.6 | 24.6 | 58.675 | 58.675 | 58.675 | 58.675 | 28.575 | 28.575 | 28.575 | 28.575 | 29.275 | 29.275 | 29.275 | 29.275 | 29.45 | 29.45 | 29.45 | 29.45 | 28.025 | 28.025 | 28.025 | 28.025 | 24.075 | 24.075 | 24.075 | 24.075 | 23.849 | 23.849 | 23.849 | 23.849 | 22.039 | 22.039 | 22.039 | 22.039 | 22.415 | 22.415 | 22.415 | 22.415 |
Brutowinst
| 276.1 | 114.9 | 170.1 | 133.9 | 147.1 | 131.1 | 138.2 | 114.8 | 118.6 | 124.8 | 134.5 | 208.7 | 246.1 | 197.8 | 209.3 | 177.6 | 210.5 | 179 | 178.8 | 175.3 | 189.3 | 159.6 | 177.8 | 91.425 | 87.475 | 87.475 | 87.475 | 87.475 | 112.625 | 112.625 | 112.625 | 112.625 | 92.475 | 92.475 | 92.475 | 92.475 | 128.425 | 128.425 | 128.425 | 128.425 | 145.175 | 145.175 | 145.175 | 145.175 | 133.625 | 133.625 | 133.625 | 133.625 | 108.675 | 108.675 | 108.675 | 108.675 | 94.925 | 94.925 | 94.925 | 94.925 | 87.456 | 87.456 | 87.456 | 87.456 | -22.039 | -22.039 | -22.039 | -22.039 | -22.415 | -22.415 | -22.415 | -22.415 |
Brutowinstmarge
| 0.621 | 0.273 | 0.356 | 0.288 | 0.338 | 0.314 | 0.346 | 0.339 | 0.366 | 0.353 | 0.372 | 0.611 | 0.694 | 0.607 | 0.675 | 0.6 | 0.677 | 0.615 | 0.66 | 0.561 | 0.653 | 0.546 | 0.608 | 0.589 | 0.579 | 0.579 | 0.579 | 0.579 | 0.821 | 0.821 | 0.821 | 0.821 | 0.612 | 0.612 | 0.612 | 0.612 | 0.818 | 0.818 | 0.818 | 0.818 | 0.832 | 0.832 | 0.832 | 0.832 | 0.819 | 0.819 | 0.819 | 0.819 | 0.795 | 0.795 | 0.795 | 0.795 | 0.798 | 0.798 | 0.798 | 0.798 | 0.786 | 0.786 | 0.786 | 0.786 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 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 | 11.6 | 10.7 | 10.7 | 10.3 | 10.3 | 10.3 | 10.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 41.2 | 41.2 | 41.2 | 41.2 | 0.233 | 0.233 | 0.233 | 0.233 | 0.24 | 0.24 | 0.24 | 0.24 | 0.153 | 0.153 | 0.153 | 0.153 | 26.423 | 26.423 | 26.423 | 26.423 | 26.322 | 26.322 | 26.322 | 26.322 | 24.667 | 24.667 | 24.667 | 24.667 |
Verkoop- en marketingkosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.675 | 6.975 | 6.975 | 6.675 | 6.675 | 6.675 | 6.675 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.55 | 13.55 | 13.55 | 13.55 | 51.96 | 51.96 | 51.96 | 51.96 | 48.47 | 48.47 | 48.47 | 48.47 | 41.045 | 41.045 | 41.045 | 41.045 | 10.661 | 10.661 | 10.661 | 10.661 | -3.535 | -3.535 | -3.535 | -3.535 | -5.038 | -5.038 | -5.038 | -5.038 |
Verkoop-, algemene en administratieve kosten
| 98.6 | 106.1 | 110.9 | 111.5 | 106.1 | 104.9 | 98 | 86.7 | 83.2 | 90.9 | 91.8 | 79.7 | 80.7 | 77.7 | 72.4 | 72.1 | 70 | 69.2 | 59.8 | 67.5 | 65.3 | 66.1 | 67 | 17.675 | 16.975 | 16.975 | 16.975 | 16.975 | 52.85 | 52.85 | 52.85 | 52.85 | 25.1 | 25.1 | 25.1 | 25.1 | 55.6 | 55.6 | 55.6 | 55.6 | 54.75 | 54.75 | 54.75 | 54.75 | 52.193 | 52.193 | 52.193 | 52.193 | 48.71 | 48.71 | 48.71 | 48.71 | 41.198 | 41.198 | 41.198 | 41.198 | 37.084 | 37.084 | 37.084 | 37.084 | 22.786 | 22.786 | 22.786 | 22.786 | 19.629 | 19.629 | 19.629 | 19.629 |
Overige kosten
| 139.7 | 13.2 | 10.9 | 18.4 | 7.3 | 8.8 | 6.4 | 7.1 | 5.5 | 7.4 | 5.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7.725 | -4.9 | -4.9 | -4.75 | -4.75 | -4.75 | -4.75 | 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
| 238.3 | 92.9 | 100 | 93.1 | 98.8 | 96.1 | 91.6 | 79.6 | 77.7 | 83.5 | 86.6 | 175.7 | 205.1 | 156.3 | 178.7 | 158.8 | 179.6 | 157.5 | 153.4 | 156.9 | 157.3 | 122.4 | 145.2 | 12.775 | 12.225 | 12.225 | 12.225 | 12.225 | 52.85 | 52.85 | 52.85 | 52.85 | 25.1 | 25.1 | 25.1 | 25.1 | 55.6 | 55.6 | 55.6 | 55.6 | 54.75 | 54.75 | 54.75 | 54.75 | 52.193 | 52.193 | 52.193 | 52.193 | 48.71 | 48.71 | 48.71 | 48.71 | 41.198 | 41.198 | 41.198 | 41.198 | 37.084 | 37.084 | 37.084 | 37.084 | 22.786 | 22.786 | 22.786 | 22.786 | 19.629 | 19.629 | 19.629 | 19.629 |
Bedrijfsresultaat
| 37.8 | 22 | 70.1 | 40.8 | 48.3 | 35 | 46.6 | 35.2 | 40.9 | 41.3 | 47.9 | 38 | 40.6 | 34.1 | 30.3 | 18.9 | 30.7 | 27.1 | 24.1 | 16.9 | 32.2 | 30.3 | 29.9 | 17.475 | 26.85 | 26.85 | 26.85 | 26.85 | 18.65 | 18.65 | 18.65 | 18.65 | 13.8 | 13.8 | 13.8 | 13.8 | 24.325 | 24.325 | 24.325 | 24.325 | 24.125 | 24.125 | 24.125 | 24.125 | 33.55 | 33.55 | 33.55 | 33.55 | 17.1 | 17.1 | 17.1 | 17.1 | 16.65 | 16.65 | 16.65 | 16.65 | 7.373 | 7.373 | 7.373 | 7.373 | 6.635 | 6.635 | 6.635 | 6.635 | 3.721 | 3.721 | 3.721 | 3.721 |
Bedrijfsresultaat ratio
| 0.085 | 0.052 | 0.147 | 0.088 | 0.111 | 0.084 | 0.117 | 0.104 | 0.126 | 0.117 | 0.133 | 0.111 | 0.114 | 0.105 | 0.098 | 0.064 | 0.099 | 0.093 | 0.089 | 0.054 | 0.111 | 0.104 | 0.102 | 0.113 | 0.178 | 0.178 | 0.178 | 0.178 | 0.136 | 0.136 | 0.136 | 0.136 | 0.091 | 0.091 | 0.091 | 0.091 | 0.155 | 0.155 | 0.155 | 0.155 | 0.138 | 0.138 | 0.138 | 0.138 | 0.206 | 0.206 | 0.206 | 0.206 | 0.125 | 0.125 | 0.125 | 0.125 | 0.14 | 0.14 | 0.14 | 0.14 | 0.066 | 0.066 | 0.066 | 0.066 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal overige inkomsten en kosten netto
| -25 | -8.2 | -4.8 | 12.5 | -51.5 | -5.8 | 0.1 | 2.5 | 11.1 | -0.5 | -0.6 | -3.2 | -1.3 | 6.1 | 2 | 1.2 | 0.7 | 3.1 | -5.6 | 3.4 | -0.7 | 4 | 6.1 | 0.1 | 0.05 | 0.05 | 0.05 | 0.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.975 | -1.975 | -1.975 | -1.975 | -2.4 | -2.4 | -2.4 | -2.4 | -1.675 | -1.675 | -1.675 | -1.675 | -1.125 | -1.125 | -1.125 | -1.125 | 6.143 | 6.143 | 6.143 | 6.143 | 6.188 | 6.188 | 6.188 | 6.188 | 5.35 | 5.35 | 5.35 | 5.35 |
Inkomen voor belasting
| 12.8 | 13.8 | 65.3 | 53.3 | -3.2 | 29.2 | 46.7 | 37.7 | 52 | 40.8 | 47.3 | 34.8 | 39.3 | 40.2 | 32.3 | 20.1 | 31.4 | 30.2 | 18.5 | 20.3 | 31.5 | 34.3 | 36 | 17.575 | 26.9 | 26.9 | 26.9 | 26.9 | 18.65 | 18.65 | 18.65 | 18.65 | 13.8 | 13.8 | 13.8 | 13.8 | 24.325 | 24.325 | 24.325 | 24.325 | 22.15 | 22.15 | 22.15 | 22.15 | 31.15 | 31.15 | 31.15 | 31.15 | 15.425 | 15.425 | 15.425 | 15.425 | 15.525 | 15.525 | 15.525 | 15.525 | 13.516 | 13.516 | 13.516 | 13.516 | 12.823 | 12.823 | 12.823 | 12.823 | 9.07 | 9.07 | 9.07 | 9.07 |
Inkomen voor belasting ratio
| 0.029 | 0.033 | 0.137 | 0.115 | -0.007 | 0.07 | 0.117 | 0.111 | 0.161 | 0.115 | 0.131 | 0.102 | 0.111 | 0.123 | 0.104 | 0.068 | 0.101 | 0.104 | 0.068 | 0.065 | 0.109 | 0.117 | 0.123 | 0.113 | 0.178 | 0.178 | 0.178 | 0.178 | 0.136 | 0.136 | 0.136 | 0.136 | 0.091 | 0.091 | 0.091 | 0.091 | 0.155 | 0.155 | 0.155 | 0.155 | 0.127 | 0.127 | 0.127 | 0.127 | 0.191 | 0.191 | 0.191 | 0.191 | 0.113 | 0.113 | 0.113 | 0.113 | 0.13 | 0.13 | 0.13 | 0.13 | 0.121 | 0.121 | 0.121 | 0.121 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| 3.4 | 1.2 | 14.6 | 2.9 | 6.5 | 5.8 | 6.3 | 2.8 | 5.7 | 6 | 8.4 | 6 | 8 | 7.9 | 7.2 | 2 | 6.7 | 2.3 | 5 | 0.1 | 4.9 | 6 | 6.8 | 3.2 | 5.65 | 5.65 | 5.65 | 5.65 | 3.575 | 3.575 | 3.575 | 3.575 | 3.825 | 3.825 | 3.825 | 3.825 | 4.75 | 4.75 | 4.75 | 4.75 | 4.5 | 4.5 | 4.5 | 4.5 | 5.875 | 5.875 | 5.875 | 5.875 | 4.475 | 4.475 | 4.475 | 4.475 | 2.8 | 2.8 | 2.8 | 2.8 | -3.06 | -3.06 | -3.06 | -3.06 | -3.083 | -3.083 | -3.083 | -3.083 | -2.668 | -2.668 | -2.668 | -2.668 |
Nettowinst
| 9.4 | 12.6 | 50.7 | 50.4 | -9.7 | 23.4 | 40.4 | 34.9 | 46.3 | 34.8 | 38.2 | 28.1 | 30 | 32.3 | 24.7 | 18.2 | 24.4 | 27.9 | 14.2 | 21 | 28.2 | 27.9 | 28.5 | 14.375 | 21.25 | 21.25 | 21.25 | 21.25 | 15.075 | 15.075 | 15.075 | 15.075 | 9.975 | 9.975 | 9.975 | 9.975 | 19.575 | 19.575 | 19.575 | 19.575 | 17.65 | 17.65 | 17.65 | 17.65 | 25.275 | 25.275 | 25.275 | 25.275 | 10.95 | 10.95 | 10.95 | 10.95 | 12.725 | 12.725 | 12.725 | 12.725 | 16.576 | 16.576 | 16.576 | 16.576 | 15.906 | 15.906 | 15.906 | 15.906 | 11.738 | 11.738 | 11.738 | 11.738 |
Nettowinstmarge
| 0.021 | 0.03 | 0.106 | 0.109 | -0.022 | 0.056 | 0.101 | 0.103 | 0.143 | 0.098 | 0.106 | 0.082 | 0.085 | 0.099 | 0.08 | 0.061 | 0.079 | 0.096 | 0.052 | 0.067 | 0.097 | 0.095 | 0.097 | 0.093 | 0.141 | 0.141 | 0.141 | 0.141 | 0.11 | 0.11 | 0.11 | 0.11 | 0.066 | 0.066 | 0.066 | 0.066 | 0.125 | 0.125 | 0.125 | 0.125 | 0.101 | 0.101 | 0.101 | 0.101 | 0.155 | 0.155 | 0.155 | 0.155 | 0.08 | 0.08 | 0.08 | 0.08 | 0.107 | 0.107 | 0.107 | 0.107 | 0.149 | 0.149 | 0.149 | 0.149 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
WPA (Winst Per Aandeel)
| 0.47 | 0.64 | 2.56 | 2.54 | -0.24 | 0.59 | 1.01 | 1.75 | 1.17 | 1.76 | 1.93 | 1.42 | 1.51 | 1.63 | 1.25 | 0.92 | 1.23 | 1.41 | 0.72 | 0 | 0 | 1.41 | 1.44 | 0.73 | 1.04 | 1.04 | 1.04 | 1.04 | 0.76 | 0.76 | 0.76 | 0.76 | 0.5 | 0.5 | 0.5 | 0.5 | 0.99 | 0.99 | 0.99 | 0.99 | 0.89 | 0.89 | 0.89 | 0.89 | 1.27 | 1.27 | 1.27 | 1.27 | 0.55 | 0.55 | 0.55 | 0.55 | 1.01 | 1.01 | 1.01 | 1.01 | 1.32 | 1.32 | 1.32 | 1.32 | 1.27 | 1.27 | 1.27 | 1.27 | 0.59 | 0.59 | 0.59 | 0.59 |
Verwaterde WPA
| 0.47 | 0.64 | 2.56 | 2.54 | -0.24 | 0.59 | 1.01 | 1.75 | 1.17 | 1.76 | 1.93 | 1.42 | 1.51 | 1.63 | 1.25 | 0.92 | 1.23 | 1.41 | 0.72 | 0 | 0 | 1.41 | 1.44 | 0.73 | 1.04 | 1.04 | 1.04 | 1.04 | 0.76 | 0.76 | 0.76 | 0.76 | 0.5 | 0.5 | 0.5 | 0.5 | 0.99 | 0.99 | 0.99 | 0.99 | 0.89 | 0.89 | 0.89 | 0.89 | 1.27 | 1.27 | 1.27 | 1.27 | 0.55 | 0.55 | 0.55 | 0.55 | 1.01 | 1.01 | 1.01 | 1.01 | 1.32 | 1.32 | 1.32 | 1.32 | 1.27 | 1.27 | 1.27 | 1.27 | 0.59 | 0.59 | 0.59 | 0.59 |
EBITDA
| 78.3 | 61.5 | 104.6 | 77.4 | 86.1 | 76.4 | 88.7 | 72.7 | 79.5 | 81.2 | 85.7 | 73.2 | 75.7 | 66.5 | 60.1 | 46.5 | 58.1 | 53.9 | 48.9 | 45.45 | 59.75 | 60 | 55.3 | 32.875 | 40.275 | 40.275 | 40.275 | 40.275 | 30.55 | 30.55 | 30.55 | 30.55 | 27.275 | 27.275 | 27.275 | 27.275 | 38.625 | 38.625 | 38.625 | 38.625 | 41.5 | 41.5 | 41.5 | 41.5 | 47.55 | 47.55 | 47.55 | 47.55 | 28.625 | 28.625 | 28.625 | 28.625 | 28.1 | 28.1 | 28.1 | 28.1 | 17.448 | 17.448 | 17.448 | 17.448 | 17.78 | 17.78 | 17.78 | 17.78 | 13.542 | 13.542 | 13.542 | 13.542 |
EBITDA ratio
| 0.176 | 0.146 | 0.219 | 0.167 | 0.198 | 0.183 | 0.222 | 0.215 | 0.246 | 0.23 | 0.237 | 0.214 | 0.213 | 0.204 | 0.194 | 0.157 | 0.187 | 0.185 | 0.18 | 0.145 | 0.206 | 0.205 | 0.189 | 0.212 | 0.267 | 0.267 | 0.267 | 0.267 | 0.223 | 0.223 | 0.223 | 0.223 | 0.18 | 0.18 | 0.18 | 0.18 | 0.246 | 0.246 | 0.246 | 0.246 | 0.238 | 0.238 | 0.238 | 0.238 | 0.292 | 0.292 | 0.292 | 0.292 | 0.209 | 0.209 | 0.209 | 0.209 | 0.236 | 0.236 | 0.236 | 0.236 | 0.157 | 0.157 | 0.157 | 0.157 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |