Warteck Invest AG
SIX:WARN.SW
1750 (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 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 23.331 | 22.566 | 18.699 | 18.366 | 18.24 | 18.06 | 18.073 | 18.138 | 17.681 | 17.544 | 17.724 | 17.038 | 16.374 | 16.097 | 15.593 | 15.369 | 14.188 | 14.052 | 14.162 | 14.195 | 14.28 | 13.587 | 13.385 | 6.743 | 6.552 | 6.552 | 6.552 | 6.552 | 7.039 | 7.039 | 7.039 | 7.039 | 6.716 | 6.716 | 6.716 | 6.716 | 6.711 | 6.711 | 6.711 | 6.711 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Kosten van de omzet
| 2.941 | 2.91 | 2.283 | 2.897 | 2.257 | 2.741 | 2.529 | 2.655 | 2.383 | 3.225 | 2.437 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.827 | 0.949 | 0.949 | 0.91 | 0.91 | 0.91 | 0.91 | 0.92 | 0.92 | 0.92 | 0.92 | 1.109 | 1.109 | 1.109 | 1.109 | 1.015 | 1.015 | 1.015 | 1.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 20.39 | 19.656 | 16.416 | 15.469 | 15.983 | 15.319 | 15.544 | 15.483 | 15.298 | 14.319 | 15.287 | 17.038 | 16.374 | 16.097 | 15.593 | 15.369 | 14.188 | 14.052 | 14.162 | 14.195 | 14.28 | 12.761 | 12.436 | 5.794 | 5.642 | 5.642 | 5.642 | 5.642 | 6.119 | 6.119 | 6.119 | 6.119 | 5.608 | 5.608 | 5.608 | 5.608 | 5.696 | 5.696 | 5.696 | 5.696 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinstmarge
| 0.874 | 0.871 | 0.878 | 0.842 | 0.876 | 0.848 | 0.86 | 0.854 | 0.865 | 0.816 | 0.863 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0.939 | 0.929 | 0.859 | 0.861 | 0.861 | 0.861 | 0.861 | 0.869 | 0.869 | 0.869 | 0.869 | 0.835 | 0.835 | 0.835 | 0.835 | 0.849 | 0.849 | 0.849 | 0.849 | 0 | 0 | 0 | 0 | 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 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 |
Verkoop-, algemene en administratieve kosten
| 0 | 2.022 | 1.953 | 1.901 | 0.044 | 0.048 | 0.036 | 0.026 | 0.033 | 0.048 | 1.523 | 1.499 | 1.451 | 1.353 | 1.432 | 1.317 | 1.389 | 1.273 | 1.361 | 1.395 | 1.379 | 1.335 | 1.272 | 0.264 | 0.217 | 0.217 | 0.217 | 0.217 | 0.216 | 0.216 | 0.216 | 0.216 | 0.078 | 0.078 | 0.078 | 0.078 | 0.376 | 0.376 | 0.376 | 0.376 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| -3.044 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.245 | 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 |
Bedrijfskosten
| -3.044 | 10.763 | 2.332 | 7.892 | 2.568 | 1.747 | 4.71 | 1.553 | 4.149 | 0.436 | 2.245 | 1.398 | 2.464 | 0.449 | 3.701 | 1.514 | 1.466 | 1.344 | 2.095 | 1.823 | 3.264 | 1.838 | 3.047 | 0.264 | 0.217 | 0.217 | 0.217 | 0.217 | 0.216 | 0.216 | 0.216 | 0.216 | 0.078 | 0.078 | 0.078 | 0.078 | 0.376 | 0.376 | 0.376 | 0.376 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Bedrijfsresultaat
| 17.346 | 16.603 | 13.7 | 12.806 | 14.761 | 11.024 | 16.403 | 10.868 | 15.907 | 13.513 | 13.042 | 12.368 | 12.334 | 12.254 | 11.691 | 12.918 | 10.272 | 10.249 | 11.124 | 10.787 | 10.536 | 9.571 | 10.124 | 5.522 | 5.252 | 5.252 | 5.252 | 5.252 | 5.872 | 5.872 | 5.872 | 5.872 | 4.682 | 4.682 | 4.682 | 4.682 | 3.633 | 3.633 | 3.633 | 3.633 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Bedrijfsresultaat ratio
| 0.743 | 0.736 | 0.733 | 0.697 | 0.809 | 0.61 | 0.908 | 0.599 | 0.9 | 0.77 | 0.736 | 0.726 | 0.753 | 0.761 | 0.75 | 0.841 | 0.724 | 0.729 | 0.785 | 0.76 | 0.738 | 0.704 | 0.756 | 0.819 | 0.802 | 0.802 | 0.802 | 0.802 | 0.834 | 0.834 | 0.834 | 0.834 | 0.697 | 0.697 | 0.697 | 0.697 | 0.541 | 0.541 | 0.541 | 0.541 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal overige inkomsten en kosten netto
| -8.505 | -11.008 | -0.991 | -5.499 | 0 | 0 | 0 | 0 | 0 | 0 | 5.082 | -0.111 | -1.75 | -0.484 | -3.651 | -3.143 | -1.553 | -1.472 | -3.161 | -2.484 | -3.579 | -1.7 | -3.59 | -1.921 | -1.881 | -1.881 | -1.881 | -1.881 | -1.951 | -1.951 | -1.951 | -1.951 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting
| 8.841 | 5.595 | 12.709 | 7.307 | 0 | 0 | 0 | 0 | 0 | 0 | 18.124 | 12.257 | 10.584 | 11.77 | 8.04 | 9.775 | 8.719 | 8.777 | 7.963 | 8.303 | 6.957 | 7.871 | 6.534 | 3.601 | 3.371 | 3.371 | 3.371 | 3.371 | 3.92 | 3.92 | 3.92 | 3.92 | 4.682 | 4.682 | 4.682 | 4.682 | 3.633 | 3.633 | 3.633 | 3.633 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| 0.379 | 0.248 | 0.68 | 0.398 | 0 | 0 | 0 | 0 | 0 | 0 | 1.023 | 0.719 | 0.646 | 0.731 | 0.516 | 0.636 | 0.615 | 0.625 | 0.562 | 0.585 | 0.487 | 0.579 | 0.488 | 0.534 | 0.514 | 0.514 | 0.514 | 0.514 | 0.557 | 0.557 | 0.557 | 0.557 | 0.697 | 0.697 | 0.697 | 0.697 | 0.541 | 0.541 | 0.541 | 0.541 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| 0.805 | 0.202 | 2.089 | 0.305 | 0 | 0 | 0 | 0 | 0 | 0 | -2.441 | 2.022 | 2.136 | 1.901 | 1.469 | 1.617 | 1.759 | 0.489 | 1.639 | 1.768 | 1.356 | 1.934 | 1.278 | 0.803 | 0.545 | 0.545 | 0.545 | 0.545 | 0.676 | 0.676 | 0.676 | 0.676 | 1.076 | 1.076 | 1.076 | 1.076 | 0.578 | 0.578 | 0.578 | 0.578 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinst
| 8.036 | 5.393 | 10.62 | 7.002 | 0.253 | 0.253 | 0.253 | 0.253 | 0.253 | 0.253 | 20.565 | 10.235 | 8.448 | 9.869 | 6.571 | 8.158 | 6.96 | 8.288 | 6.324 | 6.535 | 5.601 | 5.937 | 5.256 | 2.798 | 2.825 | 2.825 | 2.825 | 2.825 | 3.245 | 3.245 | 3.245 | 3.245 | 3.607 | 3.607 | 3.607 | 3.607 | 3.055 | 3.055 | 3.055 | 3.055 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinstmarge
| 0.344 | 0.239 | 0.568 | 0.381 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 1.16 | 0.601 | 0.516 | 0.613 | 0.421 | 0.531 | 0.491 | 0.59 | 0.447 | 0.46 | 0.392 | 0.437 | 0.393 | 0.415 | 0.431 | 0.431 | 0.431 | 0.431 | 0.461 | 0.461 | 0.461 | 0.461 | 0.537 | 0.537 | 0.537 | 0.537 | 0.455 | 0.455 | 0.455 | 0.455 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
WPA (Winst Per Aandeel)
| 31.94 | 21.31 | 41.96 | 27.67 | 1.02 | 1.02 | 1.02 | 1.02 | 1.02 | 1.01 | 102.73 | 51.69 | 42.67 | 49.84 | 33.19 | 41.2 | 35.15 | 50.62 | 42.59 | 44.01 | 37.72 | 39.97 | 35.4 | 17.37 | 17.54 | 17.54 | 17.54 | 17.54 | 20.15 | 20.15 | 20.15 | 20.15 | 22.39 | 22.39 | 22.39 | 22.39 | 18.97 | 18.97 | 18.97 | 18.97 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verwaterde WPA
| 31.94 | 21.31 | 41.96 | 27.67 | 1.02 | 1.02 | 1.02 | 1.02 | 1.02 | 1.01 | 102.73 | 51.69 | 42.67 | 49.84 | 33.19 | 41.2 | 35.15 | 50.62 | 42.59 | 44.01 | 37.72 | 39.97 | 35.4 | 17.37 | 17.54 | 17.54 | 17.54 | 17.54 | 20.15 | 20.15 | 20.15 | 20.15 | 22.39 | 22.39 | 22.39 | 22.39 | 18.97 | 18.97 | 18.97 | 18.97 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EBITDA
| 17.441 | 16.647 | 13.741 | 12.857 | 3.048 | 2.534 | 3.552 | 2.84 | 2.971 | 1.311 | 13.072 | -0.111 | -1.75 | -0.484 | -3.651 | -3.143 | -1.553 | -1.472 | -3.161 | -2.484 | -3.579 | -1.7 | -3.59 | 5.546 | 5.279 | 5.279 | 5.279 | 5.279 | 5.907 | 5.907 | 5.907 | 5.907 | 4.719 | 4.719 | 4.719 | 4.719 | 3.662 | 3.662 | 3.662 | 3.662 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EBITDA ratio
| 0.748 | 0.738 | 0.735 | 0.7 | 0.167 | 0.14 | 0.197 | 0.157 | 0.168 | 0.075 | 0.738 | -0.007 | -0.107 | -0.03 | -0.234 | -0.205 | -0.109 | -0.105 | -0.223 | -0.175 | -0.251 | -0.125 | -0.268 | 0.822 | 0.806 | 0.806 | 0.806 | 0.806 | 0.839 | 0.839 | 0.839 | 0.839 | 0.703 | 0.703 | 0.703 | 0.703 | 0.546 | 0.546 | 0.546 | 0.546 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |