Beurs gesloten -
Börse Stuttgart
10:30:10 26-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
98,4
EUR
|
+1,30%
|
|
+2,45%
|
-10,62%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.893
|
17.584
|
26.900
|
19.432
|
22.989
|
20.118
|
-
|
-
|
Bedrijfswaarde
1 |
4.735
|
17.362
|
26.547
|
18.979
|
22.083
|
19.123
|
18.502
|
17.798
|
K/w-verhouding
|
32,5
x
|
54,8
x
|
46
x
|
23,5
x
|
21,9
x
|
18,3
x
|
15,5
x
|
13,4
x
|
Dividendrendement
|
1,56%
|
0,82%
|
1,13%
|
2,19%
|
2,45%
|
2,79%
|
3,33%
|
3,84%
|
Marktkapitalisatie/omzet
|
13,4
x
|
31,3
x
|
25,2
x
|
13,3
x
|
12,8
x
|
9,48
x
|
8,15
x
|
7,09
x
|
Bedrijfswaarde/omzet
|
12,9
x
|
30,9
x
|
24,8
x
|
13
x
|
12,3
x
|
9,02
x
|
7,49
x
|
6,28
x
|
Bedrijfswaarde/EBITDA
|
25,9
x
|
49,4
x
|
36,1
x
|
18,8
x
|
17,4
x
|
12,9
x
|
10,6
x
|
8,84
x
|
Bedrijfswaarde/FCF
|
35,5
x
|
56,1
x
|
46,9
x
|
24,3
x
|
20,6
x
|
17,3
x
|
13,7
x
|
11,3
x
|
FCF Yield
|
2,81%
|
1,78%
|
2,13%
|
4,11%
|
4,86%
|
5,79%
|
7,29%
|
8,85%
|
Price to Book
|
17,4
x
|
6,45
x
|
8,43
x
|
5,62
x
|
5,73
x
|
4,95
x
|
4,3
x
|
3,79
x
|
Aantal aandelen (in duizenden)
|
181.623
|
212.327
|
214.010
|
213.205
|
212.911
|
206.478
|
-
|
-
|
Referentieprijs
2 |
26,94
|
82,82
|
125,7
|
91,14
|
108,0
|
97,43
|
97,43
|
97,43
|
Datum van publicatie
|
12-02-20
|
10-02-21
|
09-02-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
365,8
|
561,1
|
1.069
|
1.457
|
1.799
|
2.121
|
2.469
|
2.836
|
EBITDA
1 |
182,9
|
351,6
|
734,6
|
1.008
|
1.267
|
1.483
|
1.745
|
2.012
|
Bedrijfsresultaat (EBIT)
1 |
157,5
|
319,1
|
654
|
908,1
|
1.143
|
1.341
|
1.589
|
1.834
|
Operationele Marge
|
43,05%
|
56,86%
|
61,19%
|
62,34%
|
63,53%
|
63,23%
|
64,38%
|
64,68%
|
Resultaat voor belastingen (EBT)
1 |
157,3
|
298,7
|
647,5
|
906,6
|
1.149
|
1.346
|
1.593
|
1.844
|
Nettowinst (verlies)
1 |
149,7
|
284,6
|
605,4
|
843,4
|
1.071
|
1.140
|
1.344
|
1.552
|
Nettomarge
|
40,92%
|
50,72%
|
56,65%
|
57,89%
|
59,54%
|
53,75%
|
54,44%
|
54,73%
|
WPA
2 |
0,8300
|
1,510
|
2,730
|
3,880
|
4,930
|
5,338
|
6,280
|
7,278
|
Free Cash Flow
1 |
133,3
|
309,2
|
565,6
|
780,5
|
1.074
|
1.108
|
1.349
|
1.575
|
FCF-marge
|
36,43%
|
55,11%
|
52,92%
|
53,58%
|
59,73%
|
52,23%
|
54,64%
|
55,53%
|
Kasstroomconversie (ebitda)
|
72,86%
|
87,95%
|
76,99%
|
77,4%
|
84,76%
|
74,71%
|
77,29%
|
78,25%
|
Kasstroomconversie (nettowinst)
|
89,02%
|
108,65%
|
93,42%
|
92,55%
|
100,32%
|
97,16%
|
100,37%
|
101,47%
|
Dividend per aandeel
2 |
0,4200
|
0,6800
|
1,420
|
2,000
|
2,650
|
2,723
|
3,247
|
3,739
|
Datum van publicatie
|
12-02-20
|
10-02-21
|
09-02-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
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
|
---|
Omzet
1 |
300,2
|
326,8
|
344
|
378,5
|
407,5
|
429,6
|
441,1
|
452,6
|
475,3
|
501,5
|
519
|
538,9
|
565,6
|
581,7
|
608
|
EBITDA
1 |
206,9
|
229,7
|
238,2
|
261
|
279,5
|
300,2
|
311,7
|
318,6
|
337
|
345,8
|
358,6
|
376,9
|
400,5
|
410
|
429
|
Bedrijfsresultaat (EBIT)
1 |
184,5
|
207,1
|
214,6
|
236,4
|
250
|
271,5
|
281,5
|
287,1
|
302,6
|
311,6
|
324,7
|
341,5
|
362,5
|
373,8
|
390
|
Operationele Marge
|
61,47%
|
63,37%
|
62,39%
|
62,46%
|
61,35%
|
63,2%
|
63,82%
|
63,44%
|
63,66%
|
62,14%
|
62,55%
|
63,37%
|
64,1%
|
64,27%
|
64,14%
|
Resultaat voor belastingen (EBT)
1 |
184,2
|
211,4
|
217
|
237,7
|
240,5
|
270,1
|
283
|
292,5
|
303
|
317,5
|
327
|
347,5
|
371,5
|
381
|
399
|
Nettowinst (verlies)
1 |
171,6
|
197,7
|
200,9
|
221,3
|
223,5
|
251,2
|
264,1
|
272,8
|
282,9
|
269,2
|
279,7
|
294,5
|
314,4
|
331
|
347
|
Nettomarge
|
57,14%
|
60,5%
|
58,4%
|
58,47%
|
54,85%
|
58,46%
|
59,87%
|
60,26%
|
59,51%
|
53,68%
|
53,88%
|
54,65%
|
55,58%
|
56,91%
|
57,07%
|
WPA
2 |
0,7700
|
0,9000
|
0,9200
|
1,020
|
1,030
|
1,180
|
1,240
|
1,260
|
1,310
|
1,250
|
1,309
|
1,368
|
1,466
|
1,510
|
1,590
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,650
|
-
|
-
|
-
|
2,772
|
-
|
-
|
Datum van publicatie
|
09-02-22
|
28-04-22
|
21-07-22
|
27-10-22
|
02-02-23
|
27-04-23
|
21-07-23
|
26-10-23
|
01-02-24
|
24-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
157
|
222
|
354
|
453
|
906
|
995
|
1.617
|
2.320
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
133
|
309
|
566
|
781
|
1.074
|
1.108
|
1.349
|
1.575
|
ROE (netto-inkomsten/eigen vermogen)
|
67,6%
|
20,2%
|
20,5%
|
25,4%
|
28,7%
|
27,5%
|
29,3%
|
29,9%
|
ROA (netto-inkomsten/totale activa)
|
44,4%
|
16,8%
|
17,1%
|
20,4%
|
22,9%
|
22,4%
|
24,1%
|
24,5%
|
Totale activa
1 |
337,4
|
1.691
|
3.536
|
4.136
|
4.671
|
5.095
|
5.584
|
6.335
|
Nettoactief per aandeel
2 |
1,550
|
12,80
|
14,90
|
16,20
|
18,80
|
19,70
|
22,60
|
25,70
|
Cashflow per aandeel
2 |
-
|
1,670
|
2,700
|
4,030
|
5,380
|
6,040
|
6,920
|
7,780
|
Capex
1 |
19
|
23,3
|
33,3
|
96,9
|
94,2
|
124
|
144
|
160
|
Capex/omzet
|
5,18%
|
4,14%
|
3,12%
|
6,65%
|
5,24%
|
5,83%
|
5,82%
|
5,63%
|
Datum van publicatie
|
12-02-20
|
10-02-21
|
09-02-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
97,43
EUR Gemiddelde koersdoel
128
EUR Spread / Gemiddelde doel +31,39% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +1,12% | 33,04 mld. | | +19,90% | 20,94 mld. | | -17,14% | 20,82 mld. | | +6,87% | 18,42 mld. | | -28,05% | 17,85 mld. | | +4,31% | 10,24 mld. | | -18,62% | 8,18 mld. | | +5,27% | 7,67 mld. | | -0,61% | 6,47 mld. |
Casino's & Gaming - NEC
|