Beurs gesloten -
Börse Stuttgart
10:31:04 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1,599
EUR
|
+0,13%
|
|
-2,80%
|
+3,36%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
332.521
|
184.671
|
202.041
|
225.465
|
150.602
|
148.194
|
-
|
-
|
Bedrijfswaarde
1 |
436.114
|
305.943
|
339.123
|
408.399
|
315.240
|
319.221
|
332.653
|
289.486
|
K/w-verhouding
|
7,32
x
|
3,56
x
|
4,08
x
|
8,47
x
|
5,43
x
|
5,43
x
|
5,18
x
|
4,87
x
|
Dividendrendement
|
3,36%
|
7%
|
6,55%
|
3,88%
|
5,81%
|
5,74%
|
5,92%
|
6,37%
|
Marktkapitalisatie/omzet
|
1,86
x
|
0,84
x
|
0,68
x
|
1,09
x
|
0,69
x
|
0,66
x
|
0,63
x
|
0,6
x
|
Bedrijfswaarde/omzet
|
2,44
x
|
1,39
x
|
1,14
x
|
1,98
x
|
1,44
x
|
1,42
x
|
1,42
x
|
1,18
x
|
Bedrijfswaarde/EBITDA
|
6,37
x
|
3,89
x
|
4,72
x
|
10,1
x
|
-
|
7,98
x
|
7,87
x
|
6,61
x
|
Bedrijfswaarde/FCF
|
106
x
|
27,2
x
|
12,8
x
|
-33,9
x
|
-
|
18,8
x
|
21,3
x
|
10,8
x
|
FCF Yield
|
0,95%
|
3,68%
|
7,8%
|
-2,95%
|
-
|
5,31%
|
4,7%
|
9,25%
|
Price to Book
|
1,08
x
|
0,5
x
|
0,48
x
|
0,56
x
|
0,37
x
|
0,35
x
|
0,34
x
|
0,32
x
|
Aantal aandelen (in duizenden)
|
10.956.202
|
10.953.185
|
10.944.815
|
10.944.884
|
10.944.884
|
10.944.884
|
-
|
-
|
Referentieprijs
2 |
30,35
|
16,86
|
18,46
|
20,60
|
13,76
|
13,54
|
13,54
|
13,54
|
Datum van publicatie
|
26-03-20
|
29-03-21
|
31-03-22
|
31-03-23
|
28-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
178.452
|
220.642
|
298.693
|
206.002
|
219.235
|
224.558
|
233.925
|
245.674
|
EBITDA
1 |
68.507
|
78.613
|
71.892
|
40.303
|
-
|
39.994
|
42.257
|
43.776
|
Bedrijfsresultaat (EBIT)
1 |
67.983
|
77.468
|
74.364
|
39.850
|
43.869
|
38.045
|
39.388
|
42.649
|
Operationele Marge
|
38,1%
|
35,11%
|
24,9%
|
19,34%
|
20,01%
|
16,94%
|
16,84%
|
17,36%
|
Resultaat voor belastingen (EBT)
1 |
70.826
|
82.186
|
77.842
|
41.135
|
44.513
|
41.534
|
43.400
|
46.606
|
Nettowinst (verlies)
1 |
45.382
|
52.140
|
49.513
|
26.578
|
27.723
|
27.305
|
28.627
|
30.461
|
Nettomarge
|
25,43%
|
23,63%
|
16,58%
|
12,9%
|
12,65%
|
12,16%
|
12,24%
|
12,4%
|
WPA
2 |
4,144
|
4,738
|
4,525
|
2,433
|
2,533
|
2,492
|
2,613
|
2,778
|
Free Cash Flow
1 |
4.128
|
11.246
|
26.450
|
-12.065
|
-
|
16.936
|
15.624
|
26.791
|
FCF-marge
|
2,31%
|
5,1%
|
8,86%
|
-5,86%
|
-
|
7,54%
|
6,68%
|
10,9%
|
Kasstroomconversie (ebitda)
|
6,03%
|
14,31%
|
36,79%
|
-
|
-
|
42,35%
|
36,97%
|
61,2%
|
Kasstroomconversie (nettowinst)
|
9,1%
|
21,57%
|
53,42%
|
-
|
-
|
62,02%
|
54,58%
|
87,95%
|
Dividend per aandeel
2 |
1,020
|
1,180
|
1,210
|
0,8000
|
0,8000
|
0,7770
|
0,8014
|
0,8631
|
Datum van publicatie
|
26-03-20
|
29-03-21
|
31-03-22
|
31-03-23
|
28-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Omzet
1 |
96.083
|
99.265
|
115.391
|
129.705
|
165.674
|
118.723
|
87.432
|
95.929
|
122.718
|
94.638
|
130.290
|
105.228
|
157.842
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
37.749
|
35.651
|
27.603
|
12.282
|
20.518
|
23.225
|
14.148
|
21.223
|
15.560
|
23.341
|
Operationele Marge
|
-
|
-
|
-
|
29,1%
|
21,52%
|
23,25%
|
14,05%
|
21,39%
|
18,93%
|
14,95%
|
16,29%
|
14,79%
|
14,79%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
22.991
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
23,16%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
0,4500
|
-
|
0,4500
|
-
|
0,4000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
26-03-20
|
24-08-20
|
29-03-21
|
23-08-21
|
31-03-22
|
24-08-22
|
31-03-23
|
13-09-23
|
28-03-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
103.593
|
121.272
|
137.082
|
182.935
|
164.639
|
171.027
|
184.460
|
141.293
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,512
x
|
1,543
x
|
1,907
x
|
4,539
x
|
-
|
4,276
x
|
4,365
x
|
3,228
x
|
Free Cash Flow
1 |
4.128
|
11.246
|
26.450
|
-12.065
|
-
|
16.936
|
15.624
|
26.791
|
ROE (netto-inkomsten/eigen vermogen)
|
15,8%
|
14,8%
|
12,2%
|
7%
|
7,04%
|
6,35%
|
6,34%
|
6,42%
|
ROA (netto-inkomsten/totale activa)
|
6,13%
|
5,67%
|
4,74%
|
2,74%
|
2,79%
|
2,58%
|
2,58%
|
2,64%
|
Totale activa
1 |
740.320
|
918.928
|
1.044.143
|
970.353
|
994.224
|
1.059.156
|
1.107.974
|
1.154.550
|
Nettoactief per aandeel
2 |
28,10
|
33,90
|
38,80
|
37,00
|
36,90
|
38,40
|
40,10
|
41,90
|
Cashflow per aandeel
2 |
0,9900
|
1,060
|
2,440
|
-1,040
|
-
|
1,620
|
1,510
|
4,420
|
Capex
1 |
6.720
|
14.582
|
268
|
701
|
-
|
641
|
1.356
|
3.543
|
Capex/omzet
|
3,77%
|
6,61%
|
0,09%
|
0,34%
|
-
|
0,29%
|
0,58%
|
1,44%
|
Datum van publicatie
|
26-03-20
|
29-03-21
|
31-03-22
|
31-03-23
|
28-03-24
|
-
|
-
|
-
|
Laatste slotkoers
13,54
HKD Gemiddelde koersdoel
18,16
HKD Spread / Gemiddelde doel +34,15% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +27,40% | 25,58 mld. | | +13,54% | 24,49 mld. | | -5,18% | 24,25 mld. | | -20,01% | 23,68 mld. | | +29,70% | 19,8 mld. | | +3,54% | 19,73 mld. | | +46,90% | 17,94 mld. | | -11,52% | 14,3 mld. | | -13,98% | 13,99 mld. |
andere onroerend goed ontwikkeling & transacties
|