Beurs gesloten -
Börse Stuttgart
15:28:30 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
10,2
EUR
|
-1,92%
|
|
+0,99%
|
0,00%
|
Fiscaal tijdperk: december |
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
24.442
|
28.014
|
-
|
-
|
Bedrijfswaarde
1 |
26.816
|
30.851
|
30.580
|
30.207
|
K/w-verhouding
|
10,1
x
|
61
x
|
35,2
x
|
28,1
x
|
Dividendrendement
|
2,72%
|
2,38%
|
2,34%
|
2,49%
|
Marktkapitalisatie/omzet
|
1,99
x
|
2,22
x
|
2,11
x
|
2,05
x
|
Bedrijfswaarde/omzet
|
2,18
x
|
2,45
x
|
2,3
x
|
2,21
x
|
Bedrijfswaarde/EBITDA
|
15,1
x
|
15,6
x
|
13,5
x
|
12,2
x
|
Bedrijfswaarde/FCF
|
46,2
x
|
33,6
x
|
30,5
x
|
28,5
x
|
FCF Yield
|
2,17%
|
2,98%
|
3,28%
|
3,51%
|
Price to Book
|
0,94
x
|
1,26
x
|
1,26
x
|
1,25
x
|
Aantal aandelen (in duizenden)
|
265.676
|
265.284
|
-
|
-
|
Referentieprijs
2 |
92,00
|
105,6
|
105,6
|
105,6
|
Datum van publicatie
|
15-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
9.010
|
8.106
|
9.204
|
8.390
|
12.310
|
12.603
|
13.272
|
13.693
|
EBITDA
1 |
1.684
|
1.534
|
1.814
|
1.395
|
1.777
|
1.976
|
2.273
|
2.473
|
Bedrijfsresultaat (EBIT)
1 |
1.075
|
929
|
1.139
|
767
|
850
|
1.023
|
1.303
|
1.533
|
Operationele Marge
|
11,93%
|
11,46%
|
12,38%
|
9,14%
|
6,9%
|
8,11%
|
9,81%
|
11,19%
|
Resultaat voor belastingen (EBT)
1 |
862
|
595
|
915
|
594
|
-647
|
617,5
|
992
|
1.332
|
Nettowinst (verlies)
1 |
750
|
499
|
1.670
|
1.694
|
2.131
|
459,4
|
794,5
|
990,8
|
Nettomarge
|
8,32%
|
6,16%
|
18,14%
|
20,19%
|
17,31%
|
3,65%
|
5,99%
|
7,24%
|
WPA
2 |
-
|
-
|
-
|
-
|
9,140
|
1,731
|
2,997
|
3,752
|
Free Cash Flow
1 |
758
|
885
|
857
|
321
|
581
|
918,5
|
1.003
|
1.059
|
FCF-marge
|
8,41%
|
10,92%
|
9,31%
|
3,83%
|
4,72%
|
7,29%
|
7,55%
|
7,73%
|
Kasstroomconversie (ebitda)
|
45,01%
|
57,69%
|
47,24%
|
23,01%
|
32,7%
|
46,5%
|
44,11%
|
42,83%
|
Kasstroomconversie (nettowinst)
|
101,07%
|
177,35%
|
51,32%
|
18,95%
|
27,26%
|
199,93%
|
126,19%
|
106,89%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
2,500
|
2,509
|
2,469
|
2,624
|
Datum van publicatie
|
13-02-20
|
16-02-21
|
15-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 S1
|
2025 S2
|
---|
Omzet
1 |
4.488
|
2.299
|
2.417
|
4.716
|
2.590
|
2.674
|
5.264
|
2.182
|
2.093
|
4.275
|
1.889
|
3.030
|
6.152
|
3.046
|
4.345
|
6.158
|
3.071
|
3.098
|
6.240
|
3.192
|
3.278
|
6.497
|
-
|
6.558
|
6.819
|
EBITDA
1 |
925
|
449
|
440
|
889
|
487
|
507
|
994
|
356
|
293
|
649
|
278
|
408
|
929
|
409
|
682
|
848
|
463
|
490
|
-
|
520
|
566
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
269,5
|
269,5
|
533
|
199
|
199
|
671
|
187,5
|
-
|
317
|
-
|
-
|
459
|
-
|
-
|
391
|
-
|
-
|
507,4
|
-
|
-
|
571,3
|
-
|
640,3
|
728,2
|
Operationele Marge
|
-
|
11,72%
|
11,15%
|
11,3%
|
7,68%
|
7,44%
|
12,75%
|
8,59%
|
-
|
7,42%
|
-
|
-
|
7,46%
|
-
|
-
|
6,35%
|
-
|
-
|
8,13%
|
-
|
-
|
8,79%
|
-
|
9,76%
|
10,68%
|
Resultaat voor belastingen (EBT)
|
492
|
-
|
-
|
423
|
-
|
-
|
359
|
-
|
-
|
235
|
-
|
-
|
-448
|
-
|
-
|
-199
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
1.004
|
333
|
333
|
666
|
224,5
|
-
|
449
|
622,5
|
-
|
1.245
|
-
|
-
|
2.361
|
-
|
-
|
-230
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
22,37%
|
14,48%
|
13,78%
|
14,12%
|
8,67%
|
-
|
8,53%
|
28,53%
|
-
|
29,12%
|
-
|
-
|
38,38%
|
-
|
-
|
-3,73%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
11,77
|
-
|
-
|
-2,630
|
0,3621
|
0,3290
|
-
|
0,3841
|
0,7851
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,600
|
-
|
-
|
0,9000
|
-
|
-
|
-
|
-
|
2,500
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
03-08-21
|
02-11-21
|
15-02-22
|
15-02-22
|
03-05-22
|
02-08-22
|
02-08-22
|
01-11-22
|
16-02-23
|
16-02-23
|
05-05-23
|
02-08-23
|
02-08-23
|
31-10-23
|
15-02-24
|
15-02-24
|
02-05-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.853
|
2.715
|
1.532
|
309
|
2.374
|
2.837
|
2.566
|
2.193
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,1
x
|
1,77
x
|
0,8445
x
|
0,2215
x
|
1,336
x
|
1,436
x
|
1,129
x
|
0,8869
x
|
Free Cash Flow
1 |
758
|
885
|
857
|
321
|
581
|
919
|
1.003
|
1.059
|
ROE (netto-inkomsten/eigen vermogen)
|
9,67%
|
9,33%
|
20%
|
5,53%
|
3,2%
|
3,06%
|
4,33%
|
5,11%
|
ROA (netto-inkomsten/totale activa)
|
5,54%
|
3,59%
|
11%
|
3,32%
|
2,09%
|
1,33%
|
2,45%
|
3,12%
|
Totale activa
1 |
13.543
|
13.904
|
15.179
|
51.009
|
102.147
|
34.587
|
32.368
|
31.745
|
Nettoactief per aandeel
2 |
-
|
-
|
-
|
-
|
98,20
|
83,80
|
83,80
|
84,60
|
Cashflow per aandeel
2 |
-
|
-
|
-
|
-
|
5,420
|
6,030
|
6,890
|
7,530
|
Capex
1 |
627
|
609
|
570
|
644
|
692
|
795
|
808
|
817
|
Capex/omzet
|
6,96%
|
7,51%
|
6,19%
|
7,68%
|
5,62%
|
6,31%
|
6,09%
|
5,97%
|
Datum van publicatie
|
13-02-20
|
16-02-21
|
15-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
-
|
Laatste slotkoers
105,6
EUR Gemiddelde koersdoel
122,9
EUR Spread / Gemiddelde doel +16,35% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +12,83% | 878 mld. | | +24,56% | 174 mld. | | +1,83% | 139 mld. | | +77,04% | 104 mld. | | -9,54% | 70,71 mld. | | -6,52% | 56,55 mld. | | +109,08% | 35,99 mld. | | +28,44% | 33,33 mld. | | -37,23% | 32,12 mld. |
consumenten goederen conglomeraten
|