Beurs gesloten -
Börse Stuttgart
21:45:09 16-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
32,9
EUR
|
-0,48%
|
|
+1,11%
|
-5,19%
|
Fiscaal tijdperk: Dezember |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
6.340
|
6.960
|
7.096
|
6.072
|
6.960
|
6.600
|
-
|
-
|
Bedrijfswaarde
1 |
4.477
|
4.843
|
4.980
|
6.072
|
5.706
|
5.108
|
4.987
|
4.693
|
K/w-verhouding
|
12,4
x
|
12,5
x
|
9,1
x
|
10,2
x
|
12,3
x
|
10,3
x
|
8,26
x
|
7,51
x
|
Dividendrendement
|
5,27%
|
5,2%
|
5,64%
|
6,75%
|
6,03%
|
6,5%
|
7,63%
|
8,37%
|
Marktkapitalisatie/omzet
|
2,65
x
|
3,11
x
|
2,61
x
|
2,24
x
|
2,66
x
|
2,44
x
|
2,28
x
|
2,16
x
|
Bedrijfswaarde/omzet
|
1,87
x
|
2,16
x
|
1,83
x
|
2,24
x
|
2,18
x
|
1,89
x
|
1,72
x
|
1,53
x
|
Bedrijfswaarde/EBITDA
|
5,56
x
|
5,81
x
|
4,26
x
|
-
|
-
|
5,2
x
|
4,37
x
|
3,89
x
|
Bedrijfswaarde/FCF
|
10,9
x
|
13
x
|
6,43
x
|
-
|
11
x
|
9,16
x
|
6,76
x
|
5,8
x
|
FCF Yield
|
9,14%
|
7,7%
|
15,5%
|
-
|
9,13%
|
10,9%
|
14,8%
|
17,2%
|
Price to Book
|
0,93
x
|
1,03
x
|
0,96
x
|
-
|
0,89
x
|
0,83
x
|
0,83
x
|
0,8
x
|
Aantal aandelen (in duizenden)
|
200.000
|
200.000
|
200.000
|
200.000
|
200.000
|
200.000
|
-
|
-
|
Referentieprijs
2 |
31,70
|
34,80
|
35,48
|
30,36
|
34,80
|
33,00
|
33,00
|
33,00
|
Datum van publicatie
|
30-01-20
|
04-02-21
|
27-01-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Dezember |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.389
|
2.237
|
2.720
|
2.712
|
2.614
|
2.701
|
2.901
|
3.058
|
EBITDA
1 |
805
|
833
|
1.170
|
-
|
-
|
982,6
|
1.142
|
1.207
|
Bedrijfsresultaat (EBIT)
1 |
732
|
764
|
1.085
|
-
|
791
|
923,9
|
1.108
|
1.184
|
Operationele Marge
|
30,64%
|
34,15%
|
39,89%
|
-
|
30,26%
|
34,2%
|
38,18%
|
38,7%
|
Resultaat voor belastingen (EBT)
1 |
732
|
762
|
1.086
|
869
|
791
|
889,5
|
1.101
|
1.189
|
Nettowinst (verlies)
1 |
512
|
558
|
782
|
599
|
567
|
640,9
|
792,7
|
857,9
|
Nettomarge
|
21,43%
|
24,94%
|
28,75%
|
22,09%
|
21,69%
|
23,73%
|
27,33%
|
28,05%
|
WPA
2 |
2,560
|
2,780
|
3,900
|
2,990
|
2,830
|
3,207
|
3,995
|
4,396
|
Free Cash Flow
1 |
409
|
373
|
774
|
-
|
521
|
557,9
|
738
|
808,6
|
FCF-marge
|
17,12%
|
16,67%
|
28,46%
|
-
|
19,93%
|
20,65%
|
25,44%
|
26,44%
|
Kasstroomconversie (ebitda)
|
50,81%
|
44,78%
|
66,15%
|
-
|
-
|
56,78%
|
64,63%
|
66,97%
|
Kasstroomconversie (nettowinst)
|
79,88%
|
66,85%
|
98,98%
|
-
|
91,89%
|
87,05%
|
93,1%
|
94,26%
|
Dividend per aandeel
2 |
1,670
|
1,810
|
2,000
|
2,050
|
2,100
|
2,146
|
2,519
|
2,763
|
Datum van publicatie
|
30-01-20
|
04-02-21
|
27-01-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
1.074
|
1.259
|
664
|
797
|
689
|
671
|
1.360
|
689
|
663
|
1.352
|
624
|
668
|
666
|
657
|
653
|
672,2
|
669
|
696
|
-
|
EBITDA
|
-
|
508
|
272,5
|
375,5
|
-
|
272,5
|
521
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
271
|
351
|
-
|
229
|
-
|
215
|
-
|
-
|
197
|
201
|
212
|
-
|
-
|
188,2
|
197,6
|
201,6
|
-
|
Operationele Marge
|
-
|
-
|
40,81%
|
44,04%
|
-
|
34,13%
|
-
|
31,2%
|
-
|
-
|
31,57%
|
30,09%
|
31,83%
|
-
|
-
|
28%
|
29,54%
|
28,97%
|
-
|
Resultaat voor belastingen (EBT)
1 |
343
|
476
|
259
|
352
|
266
|
230
|
496
|
215
|
159
|
373
|
197
|
201
|
211
|
182
|
209
|
225,5
|
224
|
234
|
-
|
Nettowinst (verlies)
1 |
242
|
340
|
182
|
260
|
186
|
155
|
341
|
147
|
111
|
258
|
138
|
144
|
147
|
137
|
146
|
166,6
|
165,4
|
179,1
|
147,5
|
Nettomarge
|
22,53%
|
27,01%
|
27,41%
|
32,62%
|
27%
|
23,1%
|
25,07%
|
21,34%
|
16,74%
|
19,08%
|
22,12%
|
21,56%
|
22,07%
|
20,85%
|
22,36%
|
24,78%
|
24,73%
|
25,73%
|
-
|
WPA
2 |
1,210
|
1,700
|
-
|
1,300
|
-
|
0,7800
|
1,710
|
-
|
-
|
1,280
|
-
|
-
|
-
|
0,6800
|
0,7300
|
0,8347
|
0,7985
|
0,8703
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
2,000
|
-
|
-
|
-
|
-
|
2,050
|
-
|
-
|
-
|
-
|
2,100
|
-
|
-
|
1,133
|
1,100
|
-
|
Datum van publicatie
|
29-07-20
|
28-07-21
|
27-10-21
|
27-01-22
|
27-04-22
|
27-07-22
|
27-07-22
|
26-10-22
|
02-02-23
|
02-02-23
|
27-04-23
|
25-07-23
|
25-10-23
|
01-02-24
|
25-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
1.863
|
2.117
|
2.116
|
-
|
1.254
|
1.492
|
1.613
|
1.907
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
409
|
373
|
774
|
-
|
521
|
558
|
738
|
809
|
ROE (netto-inkomsten/eigen vermogen)
|
8,11%
|
8,21%
|
11,1%
|
-
|
7,08%
|
8,71%
|
10,4%
|
11,1%
|
ROA (netto-inkomsten/totale activa)
|
5%
|
5,22%
|
7,09%
|
-
|
4,78%
|
5,3%
|
6,18%
|
6,3%
|
Totale activa
1 |
10.236
|
10.700
|
11.029
|
-
|
11.861
|
12.100
|
12.821
|
13.626
|
Nettoactief per aandeel
2 |
34,20
|
33,70
|
37,10
|
-
|
39,00
|
39,60
|
39,80
|
41,40
|
Cashflow per aandeel
2 |
2,180
|
1,920
|
3,920
|
-
|
-
|
3,300
|
4,360
|
4,040
|
Capex
1 |
27
|
10
|
9
|
-
|
7
|
11,8
|
14,7
|
18,4
|
Capex/omzet
|
1,13%
|
0,45%
|
0,33%
|
-
|
0,27%
|
0,43%
|
0,51%
|
0,6%
|
Datum van publicatie
|
30-01-20
|
04-02-21
|
27-01-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Gemiddelde koersdoel
41,95
EUR Spread / Gemiddelde doel +27,12% Consensus |