Beurs gesloten -
Börse Stuttgart
21:46:17 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
42,52
EUR
|
+0,02%
|
|
+0,56%
|
+17,19%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
93.238
|
76.195
|
87.055
|
81.920
|
71.347
|
78.238
|
-
|
-
|
Bedrijfswaarde
1 |
119.163
|
100.721
|
110.555
|
104.570
|
93.894
|
100.946
|
100.618
|
100.394
|
K/w-verhouding
|
-71,3
x
|
17,1
x
|
35,4
x
|
14,3
x
|
8,83
x
|
8,91
x
|
8,74
x
|
8,4
x
|
Dividendrendement
|
6,57%
|
8,29%
|
7,43%
|
8,05%
|
9,52%
|
8,84%
|
9,11%
|
9,52%
|
Marktkapitalisatie/omzet
|
4,71
x
|
3,66
x
|
4,12
x
|
3,96
x
|
3,48
x
|
3,78
x
|
3,74
x
|
3,68
x
|
Bedrijfswaarde/omzet
|
6,02
x
|
4,83
x
|
5,24
x
|
5,05
x
|
4,58
x
|
4,87
x
|
4,8
x
|
4,72
x
|
Bedrijfswaarde/EBITDA
|
10,9
x
|
8,11
x
|
9,18
x
|
8,55
x
|
7,45
x
|
8,13
x
|
7,95
x
|
7,75
x
|
Bedrijfswaarde/FCF
|
15,7
x
|
12,4
x
|
13,4
x
|
13
x
|
10,3
x
|
11,1
x
|
12,2
x
|
12,9
x
|
FCF Yield
|
6,37%
|
8,1%
|
7,45%
|
7,7%
|
9,68%
|
9,04%
|
8,17%
|
7,78%
|
Price to Book
|
14,9
x
|
26,8
x
|
-53,8
x
|
-20,5
x
|
-20,2
x
|
-15,6
x
|
-16,9
x
|
-17,3
x
|
Aantal aandelen (in duizenden)
|
1.868.127
|
1.858.419
|
1.836.989
|
1.792.173
|
1.768.647
|
1.717.626
|
-
|
-
|
Referentieprijs
2 |
49,91
|
41,00
|
47,39
|
45,71
|
40,34
|
45,55
|
45,55
|
45,55
|
Datum van publicatie
|
30-01-20
|
28-01-21
|
27-01-22
|
01-02-23
|
01-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
19.796
|
20.841
|
21.111
|
20.688
|
20.502
|
20.721
|
20.941
|
21.285
|
EBITDA
1 |
10.960
|
12.412
|
12.044
|
12.237
|
12.602
|
12.412
|
12.650
|
12.953
|
Bedrijfsresultaat (EBIT)
1 |
10.734
|
12.155
|
11.800
|
12.011
|
12.330
|
12.063
|
12.332
|
12.597
|
Operationele Marge
|
54,22%
|
58,32%
|
55,9%
|
58,06%
|
60,14%
|
58,22%
|
58,89%
|
59,18%
|
Resultaat voor belastingen (EBT)
1 |
766
|
6.890
|
3.824
|
7.389
|
10.928
|
11.709
|
11.804
|
12.126
|
Nettowinst (verlies)
1 |
-1.293
|
4.467
|
2.475
|
5.764
|
8.130
|
8.828
|
8.746
|
8.938
|
Nettomarge
|
-6,53%
|
21,43%
|
11,72%
|
27,86%
|
39,65%
|
42,61%
|
41,77%
|
41,99%
|
WPA
2 |
-0,7000
|
2,400
|
1,340
|
3,190
|
4,570
|
5,114
|
5,210
|
5,422
|
Free Cash Flow
1 |
7.591
|
8.154
|
8.236
|
8.051
|
9.091
|
9.122
|
8.216
|
7.809
|
FCF-marge
|
38,35%
|
39,12%
|
39,01%
|
38,92%
|
44,34%
|
44,02%
|
39,23%
|
36,69%
|
Kasstroomconversie (ebitda)
|
69,26%
|
65,69%
|
68,38%
|
65,79%
|
72,14%
|
73,49%
|
64,94%
|
60,29%
|
Kasstroomconversie (nettowinst)
|
-
|
182,54%
|
332,77%
|
139,68%
|
111,82%
|
103,32%
|
93,93%
|
87,37%
|
Dividend per aandeel
2 |
3,280
|
3,400
|
3,520
|
3,680
|
3,840
|
4,026
|
4,148
|
4,338
|
Datum van publicatie
|
30-01-20
|
28-01-21
|
27-01-22
|
01-02-23
|
01-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
5.086
|
4.819
|
5.374
|
5.412
|
5.083
|
4.763
|
5.438
|
5.277
|
5.024
|
4.717
|
5.470
|
5.460
|
5.162
|
4.727
|
5.440
|
EBITDA
1 |
2.855
|
2.895
|
3.210
|
3.210
|
2.930
|
3.154
|
3.276
|
3.272
|
2.900
|
2.688
|
3.311
|
3.252
|
3.058
|
2.926
|
3.367
|
Bedrijfsresultaat (EBIT)
1 |
2.801
|
2.843
|
3.153
|
3.156
|
2.867
|
3.102
|
3.214
|
3.192
|
2.822
|
2.623
|
3.206
|
3.196
|
2.978
|
2.842
|
3.291
|
Operationele Marge
|
55,07%
|
59%
|
58,67%
|
58,31%
|
56,4%
|
65,13%
|
59,1%
|
60,49%
|
56,17%
|
55,61%
|
58,61%
|
58,53%
|
57,68%
|
60,12%
|
60,5%
|
Resultaat voor belastingen (EBT)
1 |
2.280
|
2.673
|
1.605
|
407
|
2.704
|
2.479
|
2.806
|
2.908
|
2.735
|
2.739
|
3.094
|
2.999
|
2.852
|
2.698
|
3.187
|
Nettowinst (verlies)
1 |
1.624
|
1.959
|
891
|
224
|
2.690
|
1.787
|
2.117
|
2.166
|
2.060
|
2.129
|
2.293
|
2.259
|
2.124
|
2.045
|
2.398
|
Nettomarge
|
31,93%
|
40,65%
|
16,58%
|
4,14%
|
52,92%
|
37,52%
|
38,93%
|
41,05%
|
41%
|
45,13%
|
41,92%
|
41,38%
|
41,14%
|
43,27%
|
44,07%
|
WPA
2 |
0,8800
|
1,080
|
0,4900
|
0,1200
|
1,500
|
1,000
|
1,190
|
1,220
|
1,160
|
1,210
|
1,339
|
1,326
|
1,251
|
1,211
|
1,425
|
Dividend per aandeel
2 |
0,9000
|
0,9000
|
0,9000
|
0,9400
|
0,9400
|
0,9400
|
0,9400
|
0,9800
|
0,9800
|
-
|
0,9875
|
1,030
|
1,014
|
0,9924
|
1,030
|
Datum van publicatie
|
27-01-22
|
28-04-22
|
28-07-22
|
27-10-22
|
01-02-23
|
27-04-23
|
01-08-23
|
26-10-23
|
01-02-24
|
25-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
25.925
|
24.526
|
23.500
|
22.650
|
22.547
|
22.708
|
22.380
|
22.157
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,365
x
|
1,976
x
|
1,951
x
|
1,851
x
|
1,789
x
|
1,829
x
|
1,769
x
|
1,71
x
|
Free Cash Flow
1 |
7.591
|
8.154
|
8.236
|
8.051
|
9.091
|
9.122
|
8.216
|
7.809
|
ROE (netto-inkomsten/eigen vermogen)
|
74,8%
|
176%
|
375%
|
-
|
-
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
15,1%
|
16,8%
|
5,69%
|
15,1%
|
21,5%
|
27%
|
22%
|
22,1%
|
Totale activa
1 |
-8.576
|
26.604
|
43.467
|
38.239
|
37.762
|
32.729
|
39.795
|
40.365
|
Nettoactief per aandeel
2 |
3,350
|
1,530
|
-0,8800
|
-2,230
|
-1,990
|
-2,920
|
-2,700
|
-2,640
|
Cashflow per aandeel
2 |
4,190
|
4,510
|
4,560
|
4,580
|
5,230
|
5,290
|
5,240
|
5,540
|
Capex
1 |
246
|
231
|
169
|
205
|
196
|
206
|
222
|
221
|
Capex/omzet
|
1,24%
|
1,11%
|
0,8%
|
0,99%
|
0,96%
|
0,99%
|
1,06%
|
1,04%
|
Datum van publicatie
|
30-01-20
|
28-01-21
|
27-01-22
|
01-02-23
|
01-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
45,55
USD Gemiddelde koersdoel
48,16
USD Spread / Gemiddelde doel +5,74% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -8,05% | 63,67 mld. | | +19,29% | 48,28 mld. | | +1,50% | 6,99 mld. | | -20,67% | 4,97 mld. | | -8,00% | 2,35 mld. | | -10,95% | 2,18 mld. | | -37,96% | 1,48 mld. | | -16,20% | 1,18 mld. | | -13,88% | 1,14 mld. |
Productie van sigaren en sigaretten
|