Geschatte realtime
Tradegate
11:40:59 26-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
345,6
EUR
|
+0,67%
|
|
-3,20%
|
-4,38%
|
Fiscaal tijdperk: October |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
54.823
|
71.456
|
106.137
|
119.777
|
104.011
|
101.815
|
-
|
-
|
Bedrijfswaarde
1 |
95.719
|
109.747
|
145.804
|
166.168
|
159.018
|
157.404
|
157.402
|
155.276
|
K/w-verhouding
|
17,2
x
|
26,2
x
|
18
x
|
17
x
|
10,4
x
|
14,5
x
|
14,3
x
|
12,6
x
|
Dividendrendement
|
1,75%
|
1,33%
|
0,97%
|
1,08%
|
1,34%
|
1,55%
|
1,58%
|
2,12%
|
Marktkapitalisatie/omzet
|
1,57
x
|
2,28
x
|
2,67
x
|
2,5
x
|
1,87
x
|
2,2
x
|
2,2
x
|
2,11
x
|
Bedrijfswaarde/omzet
|
2,74
x
|
3,51
x
|
3,67
x
|
3,47
x
|
2,86
x
|
3,39
x
|
3,41
x
|
3,22
x
|
Bedrijfswaarde/EBITDA
|
17,6
x
|
20,6
x
|
16,1
x
|
15,8
x
|
11,3
x
|
15
x
|
14,6
x
|
13,2
x
|
Bedrijfswaarde/FCF
|
46
x
|
16,5
x
|
21,2
x
|
32,5
x
|
22,4
x
|
29,8
x
|
24,5
x
|
22,6
x
|
FCF Yield
|
2,18%
|
6,07%
|
4,72%
|
3,07%
|
4,46%
|
3,36%
|
4,07%
|
4,42%
|
Price to Book
|
4,78
x
|
5,53
x
|
5,79
x
|
5,96
x
|
4,84
x
|
4,7
x
|
4,56
x
|
3,73
x
|
Aantal aandelen (in duizenden)
|
314.873
|
313.375
|
310.061
|
301.820
|
288.001
|
275.570
|
-
|
-
|
Referentieprijs
2 |
174,1
|
228,0
|
342,3
|
396,8
|
361,2
|
369,5
|
369,5
|
369,5
|
Datum van publicatie
|
27-11-19
|
25-11-20
|
24-11-21
|
23-11-22
|
22-11-23
|
-
|
-
|
-
|
Fiscaal tijdperk: October |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
34.886
|
31.272
|
39.737
|
47.917
|
55.565
|
46.363
|
46.214
|
48.199
|
EBITDA
1 |
5.430
|
5.321
|
9.055
|
10.549
|
14.081
|
10.521
|
10.773
|
11.759
|
Bedrijfsresultaat (EBIT)
1 |
4.415
|
4.305
|
8.012
|
9.508
|
12.958
|
9.133
|
9.359
|
10.118
|
Operationele Marge
|
12,66%
|
13,77%
|
20,16%
|
19,84%
|
23,32%
|
19,7%
|
20,25%
|
20,99%
|
Resultaat voor belastingen (EBT)
1 |
4.088
|
3.883
|
7.602
|
9.127
|
13.019
|
9.078
|
9.112
|
9.880
|
Nettowinst (verlies)
1 |
3.253
|
2.751
|
5.963
|
7.131
|
10.166
|
7.075
|
6.828
|
7.512
|
Nettomarge
|
9,32%
|
8,8%
|
15,01%
|
14,88%
|
18,3%
|
15,26%
|
14,77%
|
15,59%
|
WPA
2 |
10,15
|
8,690
|
18,99
|
23,28
|
34,63
|
25,50
|
25,75
|
29,25
|
Free Cash Flow
1 |
2.082
|
6.667
|
6.878
|
5.108
|
7.091
|
5.281
|
6.413
|
6.860
|
FCF-marge
|
5,97%
|
21,32%
|
17,31%
|
10,66%
|
12,76%
|
11,39%
|
13,88%
|
14,23%
|
Kasstroomconversie (ebitda)
|
38,34%
|
125,3%
|
75,96%
|
48,42%
|
50,36%
|
50,2%
|
59,53%
|
58,34%
|
Kasstroomconversie (nettowinst)
|
64%
|
242,35%
|
115,34%
|
71,63%
|
69,75%
|
74,64%
|
93,93%
|
91,32%
|
Dividend per aandeel
2 |
3,040
|
3,040
|
3,320
|
4,280
|
4,830
|
5,710
|
5,845
|
7,847
|
Datum van publicatie
|
27-11-19
|
25-11-20
|
24-11-21
|
23-11-22
|
22-11-23
|
-
|
-
|
-
|
Fiscaal tijdperk: oktober |
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
|
2025 Q3
|
---|
Omzet
1 |
8.531
|
12.034
|
13.000
|
14.351
|
11.402
|
16.079
|
14.284
|
13.801
|
10.486
|
13.610
|
11.195
|
10.400
|
9.688
|
12.910
|
11.649
|
EBITDA
1 |
1.492
|
2.931
|
3.156
|
3.192
|
2.797
|
4.184
|
3.773
|
3.276
|
2.496
|
3.404
|
2.464
|
2.025
|
2.388
|
3.326
|
2.978
|
Bedrijfsresultaat (EBIT)
1 |
1.235
|
2.670
|
2.646
|
2.957
|
2.518
|
3.898
|
3.516
|
3.025
|
2.194
|
3.098
|
2.205
|
1.783
|
1.852
|
2.769
|
2.407
|
Operationele Marge
|
14,48%
|
22,19%
|
20,35%
|
20,6%
|
22,08%
|
24,24%
|
24,61%
|
21,92%
|
20,92%
|
22,76%
|
19,7%
|
17,14%
|
19,11%
|
21,45%
|
20,66%
|
Resultaat voor belastingen (EBT)
1 |
1.151
|
2.552
|
2.539
|
2.886
|
2.493
|
3.848
|
3.606
|
3.073
|
2.215
|
3.117
|
2.246
|
1.876
|
1.555
|
2.578
|
2.160
|
Nettowinst (verlies)
1 |
903
|
2.098
|
1.884
|
2.246
|
1.959
|
2.860
|
2.978
|
2.369
|
1.751
|
2.370
|
1.692
|
1.317
|
1.260
|
2.000
|
1.716
|
Nettomarge
|
10,58%
|
17,43%
|
14,49%
|
15,65%
|
17,18%
|
17,79%
|
20,85%
|
17,17%
|
16,7%
|
17,41%
|
15,12%
|
12,67%
|
13,01%
|
15,49%
|
14,73%
|
WPA
2 |
2,920
|
6,810
|
6,160
|
7,440
|
6,550
|
9,650
|
10,20
|
8,260
|
6,230
|
8,530
|
5,935
|
4,959
|
5,115
|
7,736
|
6,668
|
Dividend per aandeel
2 |
1,050
|
1,050
|
1,050
|
1,130
|
1,130
|
1,200
|
1,250
|
1,250
|
1,470
|
1,470
|
1,443
|
1,449
|
0,9161
|
0,9517
|
0,9517
|
Datum van publicatie
|
18-02-22
|
20-05-22
|
19-08-22
|
23-11-22
|
17-02-23
|
19-05-23
|
18-08-23
|
22-11-23
|
15-02-24
|
16-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: oktober |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
40.896
|
38.291
|
39.667
|
46.391
|
55.007
|
55.589
|
55.587
|
53.461
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
7,531
x
|
7,196
x
|
4,381
x
|
4,398
x
|
3,906
x
|
5,284
x
|
5,16
x
|
4,546
x
|
Free Cash Flow
1 |
2.082
|
6.667
|
6.878
|
5.108
|
7.091
|
5.281
|
6.413
|
6.860
|
ROE (netto-inkomsten/eigen vermogen)
|
28,7%
|
22,6%
|
38%
|
36,9%
|
48,4%
|
31,3%
|
28,5%
|
30,6%
|
ROA (netto-inkomsten/totale activa)
|
4,45%
|
3,72%
|
7,49%
|
8,19%
|
10,5%
|
11,7%
|
10,4%
|
15,3%
|
Totale activa
1 |
73.088
|
74.051
|
79.603
|
87.072
|
97.058
|
60.633
|
65.430
|
49.100
|
Nettoactief per aandeel
2 |
36,50
|
41,30
|
59,10
|
66,50
|
74,60
|
78,60
|
80,90
|
99,10
|
Cashflow per aandeel
2 |
15,70
|
16,60
|
24,50
|
15,30
|
29,30
|
34,50
|
36,30
|
34,70
|
Capex
1 |
1.118
|
816
|
848
|
1.134
|
1.498
|
1.866
|
1.445
|
1.347
|
Capex/omzet
|
3,2%
|
2,61%
|
2,13%
|
2,37%
|
2,7%
|
4,03%
|
3,13%
|
2,79%
|
Datum van publicatie
|
27-11-19
|
25-11-20
|
24-11-21
|
23-11-22
|
22-11-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
369,5
USD Gemiddelde koersdoel
423,6
USD Spread / Gemiddelde doel +14,65% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -5,50% | 9,42 mld. | | +42,36% | 5,55 mld. | | +1,78% | 4,09 mld. | | +29,21% | 2,8 mld. | | +52,22% | 2 mld. | | -13,60% | 1,23 mld. | | -1,39% | 695 mln. | | +19,88% | 642 mln. | | +52,47% | 575 mln. |
Landbouwmachines
|