Beurs gesloten -
BOERSE MUENCHEN
21:43:46 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
41,8
EUR
|
+0,48%
|
|
-1,88%
|
-22,59%
|
Fiscaal tijdperk: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
25.255
|
28.814
|
35.681
|
31.453
|
31.327
|
21.660
|
-
|
-
|
Bedrijfswaarde
1 |
27.388
|
30.741
|
37.090
|
32.854
|
33.866
|
24.078
|
23.844
|
23.657
|
K/w-verhouding
|
30,8
x
|
36,2
x
|
40,6
x
|
38,8
x
|
39,9
x
|
23,2
x
|
23,1
x
|
21,2
x
|
Dividendrendement
|
1,22%
|
1,09%
|
0,93%
|
2,57%
|
1,21%
|
1,84%
|
1,94%
|
2,08%
|
Marktkapitalisatie/omzet
|
7,6
x
|
8,57
x
|
10,3
x
|
8
x
|
7,41
x
|
5,1
x
|
4,97
x
|
4,73
x
|
Bedrijfswaarde/omzet
|
8,24
x
|
9,14
x
|
10,7
x
|
8,35
x
|
8,01
x
|
5,67
x
|
5,47
x
|
5,16
x
|
Bedrijfswaarde/EBITDA
|
22,8
x
|
26,4
x
|
29,6
x
|
25,6
x
|
28,1
x
|
17,5
x
|
16,8
x
|
15,5
x
|
Bedrijfswaarde/FCF
|
40,2
x
|
50,3
x
|
49,1
x
|
41,2
x
|
74,1
x
|
33,1
x
|
28,7
x
|
26,6
x
|
FCF Yield
|
2,49%
|
1,99%
|
2,04%
|
2,43%
|
1,35%
|
3,02%
|
3,49%
|
3,77%
|
Price to Book
|
15,4
x
|
15,1
x
|
14,1
x
|
11,8
x
|
9,57
x
|
6,55
x
|
5,77
x
|
5,19
x
|
Aantal aandelen (in duizenden)
|
477.048
|
478.140
|
478.695
|
478.971
|
479.241
|
472.524
|
-
|
-
|
Referentieprijs
2 |
53,29
|
62,20
|
76,28
|
67,44
|
65,09
|
45,86
|
45,86
|
45,86
|
Datum van publicatie
|
05-06-19
|
09-06-20
|
09-06-21
|
08-06-22
|
07-06-23
|
-
|
-
|
-
|
Fiscaal tijdperk: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.324
|
3.363
|
3.461
|
3.933
|
4.228
|
4.245
|
4.361
|
4.582
|
EBITDA
1 |
1.202
|
1.165
|
1.255
|
1.283
|
1.207
|
1.377
|
1.419
|
1.521
|
Bedrijfsresultaat (EBIT)
1 |
1.144
|
1.091
|
1.166
|
1.204
|
1.127
|
1.297
|
1.330
|
1.424
|
Operationele Marge
|
34,42%
|
32,44%
|
33,69%
|
30,61%
|
26,66%
|
30,55%
|
30,5%
|
31,08%
|
Resultaat voor belastingen (EBT)
1 |
1.042
|
1.009
|
1.081
|
1.114
|
1.017
|
1.184
|
1.211
|
1.301
|
Nettowinst (verlies)
1 |
835
|
827
|
903
|
838
|
783
|
943,7
|
942,4
|
1.020
|
Nettomarge
|
25,12%
|
24,59%
|
26,09%
|
21,31%
|
18,52%
|
22,23%
|
21,61%
|
22,27%
|
WPA
2 |
1,730
|
1,720
|
1,880
|
1,740
|
1,630
|
1,976
|
1,984
|
2,166
|
Free Cash Flow
1 |
681
|
611
|
755
|
798
|
457
|
726,5
|
831,3
|
891
|
FCF-marge
|
20,49%
|
18,17%
|
21,81%
|
20,29%
|
10,81%
|
17,11%
|
19,06%
|
19,45%
|
Kasstroomconversie (ebitda)
|
56,66%
|
52,45%
|
60,16%
|
62,2%
|
37,86%
|
52,75%
|
58,59%
|
58,56%
|
Kasstroomconversie (nettowinst)
|
81,56%
|
73,88%
|
83,61%
|
95,23%
|
58,37%
|
76,99%
|
88,22%
|
87,32%
|
Dividend per aandeel
2 |
0,6480
|
0,6806
|
0,7076
|
1,736
|
0,7880
|
0,8432
|
0,8909
|
0,9550
|
Datum van publicatie
|
05-06-19
|
09-06-20
|
09-06-21
|
08-06-22
|
07-06-23
|
-
|
-
|
-
|
Fiscaal tijdperk: April |
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
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
994
|
1.037
|
996
|
1.007
|
1.094
|
1.081
|
1.046
|
1.038
|
1.107
|
1.069
|
1.025
|
1.041
|
1.132
|
1.116
|
1.073
|
EBITDA
1 |
343
|
368
|
267
|
363
|
332
|
193
|
319
|
348
|
359
|
398
|
300,5
|
351
|
381
|
350,3
|
334,8
|
Bedrijfsresultaat (EBIT)
1 |
322
|
347
|
246
|
343
|
313
|
173
|
298
|
327
|
339
|
373
|
287,7
|
330,8
|
358
|
324
|
314,3
|
Operationele Marge
|
32,39%
|
33,46%
|
24,7%
|
34,06%
|
28,61%
|
16%
|
28,49%
|
31,5%
|
30,62%
|
34,89%
|
28,06%
|
31,77%
|
31,63%
|
29,03%
|
29,29%
|
Resultaat voor belastingen (EBT)
1 |
301
|
328
|
216
|
326
|
298
|
124
|
269
|
299
|
310
|
342
|
256,5
|
300,4
|
328,5
|
298,2
|
285,1
|
Nettowinst (verlies)
1 |
236
|
259
|
151
|
249
|
227
|
100
|
207
|
231
|
242
|
285
|
197
|
234,2
|
256,7
|
229,9
|
221
|
Nettomarge
|
23,74%
|
24,98%
|
15,16%
|
24,73%
|
20,75%
|
9,25%
|
19,79%
|
22,25%
|
21,86%
|
26,66%
|
19,21%
|
22,49%
|
22,68%
|
20,6%
|
20,6%
|
WPA
2 |
0,4900
|
0,5400
|
0,3100
|
0,5200
|
0,4700
|
0,2100
|
0,4300
|
0,4800
|
0,5000
|
0,6000
|
0,4070
|
0,4943
|
0,5408
|
0,4813
|
0,4612
|
Dividend per aandeel
2 |
0,1795
|
1,188
|
0,1885
|
0,1885
|
0,1885
|
0,2055
|
0,2055
|
0,2055
|
0,2055
|
0,2178
|
0,2187
|
0,2184
|
0,2217
|
0,2318
|
0,2306
|
Datum van publicatie
|
08-12-21
|
03-03-22
|
08-06-22
|
31-08-22
|
07-12-22
|
08-03-23
|
07-06-23
|
30-08-23
|
06-12-23
|
06-03-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.133
|
1.927
|
1.409
|
1.401
|
2.539
|
2.419
|
2.184
|
1.997
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,775
x
|
1,654
x
|
1,123
x
|
1,092
x
|
2,104
x
|
1,756
x
|
1,539
x
|
1,313
x
|
Free Cash Flow
1 |
681
|
611
|
755
|
798
|
457
|
726
|
831
|
891
|
ROE (netto-inkomsten/eigen vermogen)
|
56,4%
|
45,7%
|
33,2%
|
31,1%
|
26,1%
|
27,9%
|
25,4%
|
25,2%
|
ROA (netto-inkomsten/totale activa)
|
16,5%
|
15,2%
|
12,5%
|
13%
|
11,1%
|
11,8%
|
10,7%
|
11,3%
|
Totale activa
1 |
5.058
|
5.457
|
7.220
|
6.447
|
7.075
|
8.000
|
8.784
|
8.997
|
Nettoactief per aandeel
2 |
3,450
|
4,130
|
5,420
|
5,720
|
6,800
|
7,000
|
7,940
|
8,840
|
Cashflow per aandeel
2 |
1,660
|
1,510
|
1,700
|
1,950
|
1,330
|
2,290
|
2,270
|
2,620
|
Capex
1 |
119
|
113
|
62
|
138
|
183
|
233
|
231
|
237
|
Capex/omzet
|
3,58%
|
3,36%
|
1,79%
|
3,51%
|
4,33%
|
5,5%
|
5,29%
|
5,18%
|
Datum van publicatie
|
05-06-19
|
09-06-20
|
09-06-21
|
08-06-22
|
07-06-23
|
-
|
-
|
-
|
Laatste slotkoers
45,86
USD Gemiddelde koersdoel
56,86
USD Spread / Gemiddelde doel +23,98% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -7,90% | 74,3 mld. | | -14,27% | 37,47 mld. | | -5,71% | 9,2 mld. | | -10,12% | 5,04 mld. | | -25,65% | 4,72 mld. | | +5,91% | 4,51 mld. | | -4,93% | 2,53 mld. | | -21,21% | 1,71 mld. | | +3,05% | 1,61 mld. |
Distilleerders & Wijnmakerijen - NEC
|