Dottikon Es Holding AG
SIX:DESN.SW
240 (CHF) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CHF.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 326.214 | 319.452 | 251.933 | 218.895 | 174.77 | 147.71 | 160.752 | 154.576 | 123.218 | 97.957 | 91.511 | 84.062 | 80.982 | 80.075 | 113.124 | 150.253 | 141.953 | 136.828 | 133.71 |
Cost of Revenue
| 216.497 | 194.632 | 159.188 | 139.638 | 124.386 | 36.683 | 40.743 | 38.496 | 29.717 | 27.165 | 29.034 | 23.952 | 19.932 | 27.788 | 34.021 | 51.041 | 66.501 | 44.73 | 43.83 |
Gross Profit
| 109.717 | 124.82 | 92.745 | 79.257 | 50.384 | 111.027 | 120.009 | 116.08 | 93.501 | 70.792 | 62.477 | 60.11 | 61.05 | 52.287 | 79.103 | 99.212 | 75.452 | 92.098 | 89.88 |
Gross Profit Ratio
| 0.336 | 0.391 | 0.368 | 0.362 | 0.288 | 0.752 | 0.747 | 0.751 | 0.759 | 0.723 | 0.683 | 0.715 | 0.754 | 0.653 | 0.699 | 0.66 | 0.532 | 0.673 | 0.672 |
Reseach & Development Expenses
| 21.092 | 19.82 | 18.869 | 18.894 | 18.321 | 16.129 | 15.85 | 14.331 | 13.44 | 11.876 | 10.715 | 10.537 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 5.861 | 5.115 | 4.366 | 3.131 | 3.692 | 3.468 | 0 | 0 | 3.211 | 3.464 | 0 | 3.12 | 0 | 0 | 43.821 | 49.587 | 47.35 | 11.216 | 10.742 |
Selling & Marketing Expenses
| 0 | -2.967 | -1.763 | -2.226 | 0 | 63.548 | 0 | 0 | 50.533 | 44.903 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
SG&A
| -1.246 | 2.148 | 2.603 | 0.905 | -2.573 | 67.016 | 64.105 | 53.483 | 53.744 | 48.367 | 46.027 | 3.12 | 0 | 0 | 43.821 | 49.587 | 47.35 | 11.216 | 10.742 |
Other Expenses
| -0.828 | -2.794 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 65.682 | 63.649 | 62.072 | 22.765 | 23.748 | -32.896 | -0.252 | -0.108 |
Operating Expenses
| 20.674 | 24.762 | 21.472 | 19.799 | 15.748 | 91.458 | 88.704 | 89.28 | 76.359 | 69.473 | 66.369 | 68.802 | 63.649 | 62.072 | 66.586 | 73.335 | 14.454 | 75.794 | 71.625 |
Operating Income
| 89.043 | 100.058 | 71.273 | 59.458 | 34.636 | 23.929 | 31.286 | 33.096 | 17.619 | 1.724 | -3.582 | -8.692 | -2.599 | -9.785 | 12.517 | 25.877 | 21.181 | 15.94 | 18.005 |
Operating Income Ratio
| 0.273 | 0.313 | 0.283 | 0.272 | 0.198 | 0.162 | 0.195 | 0.214 | 0.143 | 0.018 | -0.039 | -0.103 | -0.032 | -0.122 | 0.111 | 0.172 | 0.149 | 0.116 | 0.135 |
Total Other Income Expenses Net
| 3.423 | -6.103 | -1.972 | 1.797 | 3.341 | -4.325 | 0.056 | -6.288 | -0.477 | -0.399 | -0.283 | 0.008 | 0.646 | 0.144 | -0.015 | 0.553 | -37.937 | 0.284 | -0.065 |
Income Before Tax
| 92.466 | 93.955 | 69.301 | 61.255 | 37.977 | 19.604 | 31.342 | 26.808 | 17.142 | 1.325 | -3.865 | -8.684 | -1.953 | -9.641 | 12.502 | 26.43 | 23.061 | 16.588 | 18.19 |
Income Before Tax Ratio
| 0.283 | 0.294 | 0.275 | 0.28 | 0.217 | 0.133 | 0.195 | 0.173 | 0.139 | 0.014 | -0.042 | -0.103 | -0.024 | -0.12 | 0.111 | 0.176 | 0.162 | 0.121 | 0.136 |
Income Tax Expense
| 11.845 | 6.501 | 10.43 | 8.918 | 4.837 | 3.347 | 5.508 | 4.649 | 2.87 | 0.004 | 1.259 | -3.536 | -1.176 | -2.578 | -0.133 | 4.321 | 2.855 | -0.493 | 4.557 |
Net Income
| 80.626 | 87.714 | 59.289 | 52.315 | 33.159 | 16.257 | 25.876 | 22.159 | 14.272 | 1.329 | -2.606 | -5.148 | -0.777 | -7.063 | 12.635 | 22.109 | 20.206 | 17.081 | 13.633 |
Net Income Ratio
| 0.247 | 0.275 | 0.235 | 0.239 | 0.19 | 0.11 | 0.161 | 0.143 | 0.116 | 0.014 | -0.028 | -0.061 | -0.01 | -0.088 | 0.112 | 0.147 | 0.142 | 0.125 | 0.102 |
EPS
| 5.84 | 6.35 | 4.29 | 4.15 | 2.61 | 1.3 | 2.07 | 1.77 | 1.14 | 0.11 | -0.21 | -0.41 | -0.063 | -0.57 | 1.02 | 1.87 | 1.64 | 1.38 | 1.11 |
EPS Diluted
| 5.84 | 6.35 | 4.29 | 4.15 | 2.61 | 1.3 | 2.07 | 1.77 | 1.14 | 0.11 | -0.21 | -0.41 | -0.063 | -0.57 | 1.02 | 1.87 | 1.64 | 1.38 | 1.11 |
EBITDA
| 109.681 | 120.63 | 98.241 | 78.604 | 53.576 | 39.438 | 47.361 | 54.737 | 32.618 | 16.013 | 10.374 | 5.688 | 12.566 | 5.806 | 26.578 | 40.719 | 36.574 | 32.625 | 30.284 |
EBITDA Ratio
| 0.336 | 0.378 | 0.39 | 0.359 | 0.307 | 0.267 | 0.295 | 0.354 | 0.265 | 0.163 | 0.113 | 0.068 | 0.155 | 0.073 | 0.235 | 0.271 | 0.258 | 0.238 | 0.226 |