Beurs gesloten -
Börse Stuttgart
19:29:11 20-06-2024
|
Nabeurs
22:00:02
|
130,8
EUR
|
+1,93%
|
|
131,9
|
+0,80%
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
19.493
|
27.507
|
30.078
|
23.403
|
36.357
|
45.906
|
-
|
-
|
Bedrijfswaarde
1 |
21.379
|
28.772
|
32.280
|
26.929
|
37.578
|
47.268
|
46.927
|
46.998
|
K/w-verhouding
|
12,3
x
|
11,8
x
|
7,36
x
|
4,08
x
|
7,78
x
|
9,81
x
|
8,97
x
|
8,01
x
|
Dividendrendement
|
1,14%
|
0,93%
|
0,95%
|
1,37%
|
0,95%
|
0,86%
|
0,92%
|
1,04%
|
Marktkapitalisatie/omzet
|
1,11
x
|
1,35
x
|
1,08
x
|
0,7
x
|
1,03
x
|
1,24
x
|
1,17
x
|
1,08
x
|
Bedrijfswaarde/omzet
|
1,22
x
|
1,42
x
|
1,16
x
|
0,8
x
|
1,06
x
|
1,28
x
|
1,19
x
|
1,11
x
|
Bedrijfswaarde/EBITDA
|
9,73
x
|
9,39
x
|
6,19
x
|
3,71
x
|
6,85
x
|
7,38
x
|
6,86
x
|
6,44
x
|
Bedrijfswaarde/FCF
|
23,5
x
|
25,4
x
|
121
x
|
65,1
x
|
9,04
x
|
16,1
x
|
14,6
x
|
12,3
x
|
FCF Yield
|
4,25%
|
3,94%
|
0,83%
|
1,54%
|
11,1%
|
6,23%
|
6,87%
|
8,1%
|
Price to Book
|
1,94
x
|
2,32
x
|
2,01
x
|
1,19
x
|
1,59
x
|
1,78
x
|
1,55
x
|
1,37
x
|
Aantal aandelen (in duizenden)
|
369.820
|
363.703
|
358.194
|
347.481
|
338.297
|
329.312
|
-
|
-
|
Referentieprijs
2 |
52,71
|
75,63
|
83,97
|
67,35
|
107,5
|
139,4
|
139,4
|
139,4
|
Datum van publicatie
|
12-11-19
|
10-11-20
|
09-11-21
|
09-11-22
|
07-11-23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
17.593
|
20.311
|
27.774
|
33.480
|
35.460
|
36.926
|
39.399
|
42.359
|
EBITDA
1 |
2.197
|
3.063
|
5.212
|
7.253
|
5.486
|
6.402
|
6.845
|
7.303
|
Bedrijfsresultaat (EBIT)
1 |
1.911
|
2.653
|
4.802
|
6.924
|
5.188
|
5.490
|
5.795
|
-
|
Operationele Marge
|
10,86%
|
13,06%
|
17,29%
|
20,68%
|
14,63%
|
14,87%
|
14,71%
|
-
|
Resultaat voor belastingen (EBT)
1 |
2.125
|
2.983
|
5.356
|
7.630
|
6.315
|
6.223
|
6.678
|
7.220
|
Nettowinst (verlies)
1 |
1.618
|
2.374
|
4.176
|
5.858
|
4.746
|
4.720
|
5.004
|
5.438
|
Nettomarge
|
9,2%
|
11,69%
|
15,03%
|
17,5%
|
13,38%
|
12,78%
|
12,7%
|
12,84%
|
WPA
2 |
4,290
|
6,410
|
11,41
|
16,51
|
13,82
|
14,22
|
15,54
|
17,41
|
Free Cash Flow
1 |
908,7
|
1.135
|
267
|
413,6
|
4.156
|
2.943
|
3.224
|
3.808
|
FCF-marge
|
5,17%
|
5,59%
|
0,96%
|
1,24%
|
11,72%
|
7,97%
|
8,18%
|
8,99%
|
Kasstroomconversie (ebitda)
|
41,36%
|
37,04%
|
5,12%
|
5,7%
|
75,75%
|
45,97%
|
47,1%
|
52,15%
|
Kasstroomconversie (nettowinst)
|
56,14%
|
47,81%
|
6,39%
|
7,06%
|
87,56%
|
62,35%
|
64,43%
|
70,04%
|
Dividend per aandeel
2 |
0,6000
|
0,7000
|
0,8000
|
0,9250
|
1,025
|
1,200
|
1,289
|
1,457
|
Datum van publicatie
|
12-11-19
|
10-11-20
|
09-11-21
|
09-11-22
|
07-11-23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
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 |
7.053
|
7.999
|
8.788
|
9.639
|
7.258
|
7.973
|
9.726
|
10.504
|
7.726
|
9.107
|
9.640
|
10.499
|
7.874
|
9.382
|
10.818
|
EBITDA
1 |
1.405
|
1.755
|
2.089
|
2.004
|
1.104
|
1.150
|
1.536
|
1.697
|
1.128
|
1.412
|
1.722
|
1.899
|
1.308
|
1.563
|
1.932
|
Bedrijfsresultaat (EBIT)
1 |
1.327
|
1.651
|
1.951
|
1.996
|
1.081
|
1.053
|
1.438
|
1.615
|
1.067
|
1.337
|
1.479
|
1.575
|
1.065
|
1.155
|
1.790
|
Operationele Marge
|
18,81%
|
20,64%
|
22,2%
|
20,7%
|
14,9%
|
13,21%
|
14,79%
|
15,38%
|
13,81%
|
14,68%
|
15,35%
|
15%
|
13,52%
|
12,31%
|
16,54%
|
Resultaat voor belastingen (EBT)
1 |
1.497
|
1.883
|
2.183
|
2.066
|
1.267
|
1.245
|
1.784
|
2.018
|
1.248
|
1.528
|
1.668
|
1.814
|
1.270
|
1.556
|
1.902
|
Nettowinst (verlies)
1 |
1.142
|
1.436
|
1.648
|
1.632
|
958,7
|
942,2
|
1.335
|
1.510
|
947,4
|
1.172
|
1.258
|
1.355
|
946,5
|
1.161
|
1.433
|
Nettomarge
|
16,19%
|
17,96%
|
18,75%
|
16,93%
|
13,21%
|
11,82%
|
13,73%
|
14,37%
|
12,26%
|
12,87%
|
13,05%
|
12,9%
|
12,02%
|
12,38%
|
13,25%
|
WPA
2 |
3,170
|
4,030
|
4,670
|
4,670
|
2,760
|
2,730
|
3,900
|
4,450
|
2,820
|
3,520
|
3,794
|
4,118
|
2,875
|
3,525
|
4,429
|
Dividend per aandeel
2 |
0,2250
|
0,2250
|
0,2250
|
0,2500
|
0,2250
|
0,2500
|
0,2500
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3125
|
0,3125
|
0,3125
|
Datum van publicatie
|
02-02-22
|
26-04-22
|
21-07-22
|
09-11-22
|
24-01-23
|
20-04-23
|
20-07-23
|
07-11-23
|
23-01-24
|
18-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.885
|
1.265
|
2.202
|
3.526
|
1.221
|
1.362
|
1.021
|
1.091
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,8581
x
|
0,4129
x
|
0,4225
x
|
0,4862
x
|
0,2226
x
|
0,2128
x
|
0,1491
x
|
0,1495
x
|
Free Cash Flow
1 |
909
|
1.135
|
267
|
414
|
4.156
|
2.943
|
3.224
|
3.808
|
ROE (netto-inkomsten/eigen vermogen)
|
17%
|
21,7%
|
31,2%
|
34,2%
|
22,5%
|
19,6%
|
18,5%
|
18%
|
ROA (netto-inkomsten/totale activa)
|
10,9%
|
13,8%
|
19,5%
|
21,5%
|
15,1%
|
13,5%
|
13,3%
|
13,6%
|
Totale activa
1 |
14.861
|
17.260
|
21.448
|
27.183
|
31.467
|
35.020
|
37.702
|
40.130
|
Nettoactief per aandeel
2 |
27,20
|
32,50
|
41,80
|
56,40
|
67,80
|
78,30
|
90,20
|
102,0
|
Cashflow per aandeel
2 |
2,360
|
3,840
|
1,460
|
1,580
|
12,50
|
6,990
|
5,950
|
-
|
Capex
1 |
224
|
287
|
267
|
148
|
149
|
148
|
155
|
171
|
Capex/omzet
|
1,27%
|
1,41%
|
0,96%
|
0,44%
|
0,42%
|
0,4%
|
0,39%
|
0,4%
|
Datum van publicatie
|
12-11-19
|
10-11-20
|
09-11-21
|
09-11-22
|
07-11-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
139,4
USD Gemiddelde koersdoel
169,8
USD Spread / Gemiddelde doel +21,81% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +7,24% | 23,38 mld. | | -7,42% | 16,19 mld. | | +9,55% | 14,13 mld. | | +12,54% | 12,06 mld. | | +22,32% | 6,75 mld. | | -1,67% | 6,47 mld. | | +1,45% | 6,32 mld. | | -.--% | 5,98 mld. | | +1,80% | 5,79 mld. |
Homebuilding - Andere
|