Beurs gesloten -
Börse Stuttgart
08:11:08 14-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
59,46
EUR
|
+0,76%
|
|
+3,84%
|
+15,01%
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
32.691
|
47.004
|
34.496
|
48.203
|
57.980
|
-
|
-
|
Bedrijfswaarde
1 |
39.803
|
53.713
|
39.818
|
52.481
|
67.774
|
66.234
|
64.562
|
K/w-verhouding
|
16,8
x
|
29
x
|
10,1
x
|
36,4
x
|
27,9
x
|
22,9
x
|
20,1
x
|
Dividendrendement
|
0,74%
|
0,88%
|
1,45%
|
-
|
1,18%
|
1,27%
|
1,41%
|
Marktkapitalisatie/omzet
|
1,87
x
|
2,28
x
|
1,69
x
|
2,18
x
|
2,25
x
|
2,29
x
|
2,17
x
|
Bedrijfswaarde/omzet
|
2,28
x
|
2,61
x
|
1,95
x
|
2,37
x
|
2,63
x
|
2,62
x
|
2,42
x
|
Bedrijfswaarde/EBITDA
|
15,5
x
|
17,1
x
|
12,2
x
|
14
x
|
13,3
x
|
12,9
x
|
11,9
x
|
Bedrijfswaarde/FCF
|
28,8
x
|
28,4
x
|
28,6
x
|
24,5
x
|
137
x
|
21,5
x
|
21,3
x
|
FCF Yield
|
3,47%
|
3,52%
|
3,49%
|
4,07%
|
0,73%
|
4,65%
|
4,69%
|
Price to Book
|
5,24
x
|
6,83
x
|
4,59
x
|
5,56
x
|
4,58
x
|
4,29
x
|
3,5
x
|
Aantal aandelen (in duizenden)
|
866.687
|
866.585
|
836.262
|
839.047
|
901.012
|
-
|
-
|
Referentieprijs
2 |
37,72
|
54,24
|
41,25
|
57,45
|
64,35
|
64,35
|
64,35
|
Datum van publicatie
|
09-02-21
|
08-02-22
|
07-02-23
|
06-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
18.608
|
17.456
|
20.613
|
20.421
|
22.098
|
25.741
|
25.266
|
26.682
|
EBITDA
1 |
-
|
2.568
|
3.142
|
3.274
|
3.749
|
5.082
|
5.130
|
5.403
|
Bedrijfsresultaat (EBIT)
1 |
-
|
2.232
|
2.804
|
2.894
|
3.207
|
4.046
|
4.096
|
4.475
|
Operationele Marge
|
-
|
12,79%
|
13,6%
|
14,17%
|
14,51%
|
15,72%
|
16,21%
|
16,77%
|
Resultaat voor belastingen (EBT)
1 |
-
|
2.855
|
2.400
|
4.292
|
2.084
|
2.705
|
3.477
|
3.956
|
Nettowinst (verlies)
1 |
-
|
1.982
|
1.664
|
3.534
|
1.349
|
2.086
|
2.517
|
2.861
|
Nettomarge
|
-
|
11,35%
|
8,07%
|
17,31%
|
6,1%
|
8,11%
|
9,96%
|
10,72%
|
WPA
2 |
2,420
|
2,250
|
1,870
|
4,100
|
1,580
|
2,305
|
2,810
|
3,203
|
Free Cash Flow
1 |
-
|
1.380
|
1.893
|
1.390
|
2.138
|
493,3
|
3.077
|
3.028
|
FCF-marge
|
-
|
7,91%
|
9,18%
|
6,81%
|
9,68%
|
1,92%
|
12,18%
|
11,35%
|
Kasstroomconversie (ebitda)
|
-
|
53,74%
|
60,25%
|
42,46%
|
57,03%
|
9,71%
|
59,98%
|
56,04%
|
Kasstroomconversie (nettowinst)
|
-
|
69,63%
|
113,76%
|
39,33%
|
158,49%
|
23,65%
|
122,24%
|
105,82%
|
Dividend per aandeel
2 |
-
|
0,2800
|
0,4800
|
0,6000
|
-
|
0,7619
|
0,8188
|
0,9103
|
Datum van publicatie
|
07-02-20
|
09-02-21
|
08-02-22
|
07-02-23
|
06-02-24
|
-
|
-
|
-
|
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 |
5.133
|
4.654
|
5.211
|
5.451
|
5.105
|
5.273
|
5.992
|
5.731
|
5.102
|
6.182
|
7.094
|
6.583
|
5.895
|
5.864
|
6.734
|
EBITDA
1 |
604
|
729
|
933
|
963
|
639
|
778
|
1.101
|
1.178
|
692
|
1.241
|
1.514
|
1.519
|
949,6
|
1.142
|
1.449
|
Bedrijfsresultaat (EBIT)
1 |
517
|
650
|
857
|
861
|
516
|
642
|
964
|
1.044
|
557
|
927
|
1.214
|
1.231
|
687,8
|
845,8
|
1.177
|
Operationele Marge
|
10,07%
|
13,97%
|
16,45%
|
15,8%
|
10,11%
|
12,18%
|
16,09%
|
18,22%
|
10,92%
|
15%
|
17,12%
|
18,7%
|
11,67%
|
14,42%
|
17,48%
|
Resultaat voor belastingen (EBT)
1 |
405
|
1.688
|
757
|
1.470
|
377
|
509
|
422
|
594
|
559
|
335
|
969,3
|
1.040
|
485,1
|
690,1
|
1.029
|
Nettowinst (verlies)
1 |
324
|
1.379
|
573
|
1.312
|
270
|
373
|
199
|
357
|
420
|
269
|
691,4
|
763,4
|
388,9
|
505,6
|
749,6
|
Nettomarge
|
6,31%
|
29,63%
|
11%
|
24,07%
|
5,29%
|
7,07%
|
3,32%
|
6,23%
|
8,23%
|
4,35%
|
9,75%
|
11,6%
|
6,6%
|
8,62%
|
11,13%
|
WPA
2 |
0,3600
|
1,580
|
0,6700
|
1,530
|
0,3200
|
0,4400
|
0,2300
|
0,4200
|
0,4900
|
0,2900
|
0,7689
|
0,8316
|
0,4323
|
0,5926
|
0,8494
|
Dividend per aandeel
2 |
0,1500
|
0,1500
|
0,1500
|
0,1500
|
0,1500
|
-
|
0,1950
|
-
|
-
|
-
|
0,1946
|
0,1947
|
0,1968
|
0,1962
|
0,2061
|
Datum van publicatie
|
08-02-22
|
28-04-22
|
28-07-22
|
27-10-22
|
07-02-23
|
25-04-23
|
27-07-23
|
26-10-23
|
06-02-24
|
25-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
7.112
|
6.709
|
5.322
|
4.278
|
9.794
|
8.254
|
6.582
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
2,769
x
|
2,135
x
|
1,626
x
|
1,141
x
|
1,927
x
|
1,609
x
|
1,218
x
|
Free Cash Flow
1 |
-
|
1.380
|
1.893
|
1.390
|
2.138
|
493
|
3.077
|
3.028
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
19,5%
|
30,9%
|
27,8%
|
28,3%
|
25%
|
21,4%
|
20%
|
ROA (netto-inkomsten/totale activa)
|
-
|
8,35%
|
7,85%
|
13,5%
|
4,58%
|
5,43%
|
7,32%
|
8,01%
|
Totale activa
1 |
-
|
23.750
|
21.189
|
26.129
|
29.454
|
38.417
|
34.387
|
35.722
|
Nettoactief per aandeel
2 |
-
|
7,200
|
7,940
|
8,990
|
10,30
|
14,00
|
15,00
|
18,40
|
Cashflow per aandeel
2 |
-
|
1,920
|
2,510
|
2,020
|
3,060
|
1,620
|
3,610
|
4,230
|
Capex
1 |
-
|
312
|
344
|
353
|
469
|
550
|
492
|
544
|
Capex/omzet
|
-
|
1,79%
|
1,67%
|
1,73%
|
2,12%
|
2,14%
|
1,95%
|
2,04%
|
Datum van publicatie
|
07-02-20
|
09-02-21
|
08-02-22
|
07-02-23
|
06-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
64,35
USD Gemiddelde koersdoel
64,73
USD Spread / Gemiddelde doel +0,59% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +35,15% | 74,61 mld. | | +20,45% | 46,77 mld. | | +1,37% | 43,35 mld. | | +19,32% | 19,02 mld. | | +11,56% | 17,77 mld. | | +0,02% | 12,09 mld. | | -33,25% | 9,04 mld. | | +2,83% | 6,24 mld. | | +53,17% | 5,94 mld. |
Verwarmings-, ventilatie- en airconditioningsystemen
|