Real Time
BOERSE MUENCHEN
14:13:43 18-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2
EUR
|
0,00%
|
|
+3,63%
|
-15,97%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
66.735
|
606.227
|
513.921
|
1.035.327
|
1.097.696
|
985.431
|
-
|
-
|
Bedrijfswaarde
1 |
54.340
|
592.346
|
509.530
|
1.027.126
|
1.097.696
|
970.671
|
965.250
|
950.826
|
K/w-verhouding
|
22,6
x
|
85,4
x
|
76,7
x
|
67,5
x
|
59,5
x
|
50
x
|
43,7
x
|
38
x
|
Dividendrendement
|
3,36%
|
0,68%
|
0,41%
|
0,48%
|
-
|
0,67%
|
0,81%
|
1,03%
|
Marktkapitalisatie/omzet
|
1,3
x
|
9,59
x
|
6,1
x
|
8,73
x
|
7,5
x
|
5,98
x
|
5,29
x
|
4,76
x
|
Bedrijfswaarde/omzet
|
1,06
x
|
9,37
x
|
6,04
x
|
8,66
x
|
7,5
x
|
5,89
x
|
5,18
x
|
4,6
x
|
Bedrijfswaarde/EBITDA
|
13,5
x
|
69,2
x
|
60,4
x
|
58,1
x
|
48,5
x
|
38,1
x
|
32,7
x
|
29,1
x
|
Bedrijfswaarde/FCF
|
-372
x
|
147
x
|
-84,9
x
|
180
x
|
-
|
66,2
x
|
72,1
x
|
46,3
x
|
FCF Yield
|
-0,27%
|
0,68%
|
-1,18%
|
0,56%
|
-
|
1,51%
|
1,39%
|
2,16%
|
Price to Book
|
2,02
x
|
16,1
x
|
12,4
x
|
18,9
x
|
-
|
12,1
x
|
10,3
x
|
8,9
x
|
Aantal aandelen (in duizenden)
|
12.473.816
|
12.473.816
|
12.473.816
|
12.473.816
|
12.473.816
|
12.473.816
|
-
|
-
|
Referentieprijs
2 |
5,350
|
48,60
|
41,20
|
83,00
|
88,00
|
79,00
|
79,00
|
79,00
|
Datum van publicatie
|
17-02-20
|
19-02-21
|
15-02-22
|
15-02-23
|
15-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
51.172
|
63.208
|
84.318
|
118.558
|
146.371
|
164.741
|
186.167
|
206.869
|
EBITDA
1 |
4.027
|
8.563
|
8.431
|
17.683
|
22.616
|
25.455
|
29.559
|
32.676
|
Bedrijfsresultaat (EBIT)
1 |
2.294
|
6.356
|
5.923
|
14.493
|
18.008
|
20.486
|
23.635
|
27.240
|
Operationele Marge
|
4,48%
|
10,06%
|
7,02%
|
12,22%
|
12,3%
|
12,44%
|
12,7%
|
13,17%
|
Resultaat voor belastingen (EBT)
1 |
2.970
|
7.259
|
6.801
|
15.812
|
19.496
|
20.625
|
23.590
|
25.594
|
Nettowinst (verlies)
1 |
2.960
|
7.102
|
6.699
|
15.344
|
18.423
|
19.729
|
22.017
|
24.152
|
Nettomarge
|
5,78%
|
11,24%
|
7,94%
|
12,94%
|
12,59%
|
11,98%
|
11,83%
|
11,68%
|
WPA
2 |
0,2370
|
0,5690
|
0,5370
|
1,231
|
1,480
|
1,580
|
1,808
|
2,082
|
Free Cash Flow
1 |
-146
|
4.025
|
-5.998
|
5.714
|
-
|
14.665
|
13.386
|
20.529
|
FCF-marge
|
-0,29%
|
6,37%
|
-7,11%
|
4,82%
|
-
|
8,9%
|
7,19%
|
9,92%
|
Kasstroomconversie (ebitda)
|
-
|
47%
|
-
|
32,32%
|
-
|
57,61%
|
45,28%
|
62,83%
|
Kasstroomconversie (nettowinst)
|
-
|
56,67%
|
-
|
37,24%
|
-
|
74,33%
|
60,8%
|
85%
|
Dividend per aandeel
2 |
0,1800
|
0,3300
|
0,1700
|
0,4000
|
-
|
0,5292
|
0,6420
|
0,8131
|
Datum van publicatie
|
17-02-20
|
19-02-21
|
15-02-22
|
15-02-23
|
15-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
---|
Omzet
1 |
-
|
-
|
23.366
|
24.623
|
28.004
|
-
|
31.324
|
34.606
|
32.294
|
35.840
|
40.478
|
37.759
|
37.989
|
41.014
|
EBITDA
|
-
|
-
|
-
|
-
|
4.613
|
-
|
-
|
3.899
|
4.446
|
-
|
6.783
|
6.250
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
1.913
|
2.194
|
3.864
|
-
|
3.774
|
3.218
|
3.477
|
4.941
|
5.574
|
4.911
|
3.720
|
4.403
|
Operationele Marge
|
-
|
-
|
8,19%
|
8,91%
|
13,8%
|
-
|
12,05%
|
9,3%
|
10,77%
|
13,79%
|
13,77%
|
13,01%
|
9,79%
|
10,74%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
2.134
|
2.819
|
4.312
|
-
|
4.175
|
4.505
|
3.735
|
4.948
|
5.595
|
5.218
|
4.420
|
4.595
|
Nettowinst (verlies)
1 |
2.878
|
3.412
|
2.096
|
2.780
|
4.263
|
7.044
|
4.110
|
4.191
|
3.614
|
4.668
|
5.429
|
4.711
|
4.308
|
4.489
|
Nettomarge
|
-
|
-
|
8,97%
|
11,29%
|
15,22%
|
-
|
13,12%
|
12,11%
|
11,19%
|
13,02%
|
13,41%
|
12,48%
|
11,34%
|
10,95%
|
WPA
2 |
0,2310
|
0,2740
|
0,1680
|
0,2230
|
0,3420
|
0,5650
|
0,3290
|
0,3365
|
0,2900
|
0,3700
|
0,4400
|
0,3800
|
0,3500
|
0,3500
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
24-07-20
|
23-07-21
|
15-02-22
|
26-04-22
|
26-07-22
|
26-07-22
|
25-10-22
|
15-02-23
|
26-04-23
|
27-07-23
|
27-10-23
|
15-02-24
|
26-04-24
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
12.395
|
13.882
|
4.391
|
8.200
|
-
|
14.761
|
20.181
|
34.605
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-146
|
4.025
|
-5.998
|
5.714
|
-
|
14.665
|
13.386
|
20.529
|
ROE (netto-inkomsten/eigen vermogen)
|
8,84%
|
20,1%
|
17%
|
31,9%
|
-
|
26,4%
|
24,9%
|
24,1%
|
ROA (netto-inkomsten/totale activa)
|
6,29%
|
13,7%
|
10,6%
|
19,1%
|
-
|
17%
|
16,5%
|
16,2%
|
Totale activa
1 |
47.080
|
51.724
|
63.279
|
80.161
|
-
|
115.874
|
133.447
|
149.144
|
Nettoactief per aandeel
2 |
2,650
|
3,020
|
3,320
|
4,380
|
-
|
6,510
|
7,690
|
8,880
|
Cashflow per aandeel
2 |
0,4100
|
0,5800
|
0,1400
|
0,9800
|
-
|
1,850
|
2,050
|
2,300
|
Capex
1 |
5.312
|
3.208
|
7.780
|
6.479
|
-
|
9.785
|
9.655
|
8.003
|
Capex/omzet
|
10,38%
|
5,08%
|
9,23%
|
5,46%
|
-
|
5,94%
|
5,19%
|
3,87%
|
Datum van publicatie
|
17-02-20
|
19-02-21
|
15-02-22
|
15-02-23
|
15-02-24
|
-
|
-
|
-
|
Gemiddeld advies Onderwogen Gemiddelde koersdoel
65,68
THB Spread / Gemiddelde doel -16,86% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -1,35% | 141 mld. | | +24,00% | 134 mld. | | +35,09% | 130 mld. | | +10,32% | 61,42 mld. | | +2,20% | 39,01 mld. | | +86,45% | 33,52 mld. | | +5,04% | 29,99 mld. | | +12,28% | 28,23 mld. | | +28,87% | 26,41 mld. |
Elektrische componenten & apparatuur - Andere
|