Beurs gesloten -
Börse Stuttgart
21:53:16 21-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
13,6
EUR
|
+0,74%
|
|
+1,49%
|
+5,43%
|
Fiscaal tijdperk: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.153
|
7.079
|
8.830
|
13.152
|
7.912
|
8.023
|
-
|
-
|
Bedrijfswaarde
1 |
5.153
|
7.079
|
8.830
|
13.152
|
7.912
|
8.023
|
8.023
|
8.023
|
K/w-verhouding
|
12
x
|
6,75
x
|
9,39
x
|
-
|
9,19
x
|
9,83
x
|
8,91
x
|
7,49
x
|
Dividendrendement
|
3,38%
|
4,7%
|
3,67%
|
2,45%
|
4,24%
|
4,1%
|
4,24%
|
4,09%
|
Marktkapitalisatie/omzet
|
2,76
x
|
2,24
x
|
2,87
x
|
4,08
x
|
2,27
x
|
2,4
x
|
2,32
x
|
2,2
x
|
Bedrijfswaarde/omzet
|
2,76
x
|
2,24
x
|
2,87
x
|
4,08
x
|
2,27
x
|
2,4
x
|
2,32
x
|
2,2
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,1
x
|
0,94
x
|
1,13
x
|
1,82
x
|
0,93
x
|
0,89
x
|
0,83
x
|
0,82
x
|
Aantal aandelen (in duizenden)
|
311.184
|
554.788
|
540.750
|
536.804
|
558.770
|
546.868
|
-
|
-
|
Referentieprijs
2 |
16,56
|
12,76
|
16,33
|
24,50
|
14,16
|
14,67
|
14,67
|
14,67
|
Datum van publicatie
|
17-01-20
|
22-01-21
|
20-01-22
|
18-01-23
|
18-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.864
|
3.166
|
3.082
|
3.221
|
3.483
|
3.339
|
3.458
|
3.648
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
747
|
1.073
|
1.222
|
1.362
|
1.370
|
1.354
|
1.392
|
-
|
Operationele Marge
|
40,07%
|
33,89%
|
39,65%
|
42,29%
|
39,33%
|
40,55%
|
40,26%
|
-
|
Resultaat voor belastingen (EBT)
1 |
585,7
|
933
|
1.285
|
1.159
|
1.128
|
1.095
|
1.160
|
1.268
|
Nettowinst (verlies)
1 |
434,7
|
822
|
962
|
-
|
865
|
804,7
|
850,8
|
988,8
|
Nettomarge
|
23,32%
|
25,96%
|
31,21%
|
-
|
24,83%
|
24,1%
|
24,6%
|
27,1%
|
WPA
2 |
1,380
|
1,890
|
1,740
|
-
|
1,540
|
1,492
|
1,647
|
1,959
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,5600
|
0,6000
|
0,6000
|
0,6000
|
0,6000
|
0,6015
|
0,6223
|
0,6000
|
Datum van publicatie
|
17-01-20
|
22-01-21
|
20-01-22
|
18-01-23
|
18-01-24
|
-
|
-
|
-
|
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 |
748
|
704
|
733
|
843
|
886
|
863
|
806
|
782
|
804
|
823
|
826,9
|
843,1
|
848,6
|
850,5
|
857
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
274
|
249
|
295
|
403
|
424
|
406
|
349
|
318
|
298
|
323
|
331,7
|
345,2
|
351,4
|
340,6
|
350,5
|
Operationele Marge
|
36,63%
|
35,37%
|
40,25%
|
47,81%
|
47,86%
|
47,05%
|
43,3%
|
40,66%
|
37,06%
|
39,25%
|
40,12%
|
40,94%
|
41,42%
|
40,05%
|
40,9%
|
Resultaat voor belastingen (EBT)
1 |
282
|
255
|
225
|
346
|
334
|
331
|
425
|
194
|
177
|
254
|
273,2
|
287,7
|
290,9
|
284,2
|
282,8
|
Nettowinst (verlies)
1 |
219
|
187
|
166
|
257
|
-
|
243
|
317
|
129
|
175
|
184
|
197,2
|
211
|
212,9
|
199,8
|
203,4
|
Nettomarge
|
29,28%
|
26,56%
|
22,65%
|
30,49%
|
-
|
28,16%
|
39,33%
|
16,5%
|
21,77%
|
22,36%
|
23,86%
|
25,02%
|
25,09%
|
23,49%
|
23,74%
|
WPA
2 |
0,4000
|
0,3400
|
0,2900
|
0,4500
|
-
|
0,4300
|
0,5600
|
0,2300
|
0,3100
|
0,3300
|
0,3636
|
0,3955
|
0,4028
|
0,3828
|
0,3986
|
Dividend per aandeel
2 |
0,1500
|
0,1500
|
0,1500
|
0,1500
|
0,1500
|
0,1500
|
0,1500
|
0,1500
|
0,1500
|
0,1500
|
0,1500
|
0,1500
|
0,1518
|
0,1550
|
0,1557
|
Datum van publicatie
|
20-01-22
|
19-04-22
|
19-07-22
|
18-10-22
|
18-01-23
|
18-04-23
|
19-07-23
|
18-10-23
|
18-01-24
|
17-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
9,6%
|
13,7%
|
12,5%
|
11,8%
|
11%
|
9,71%
|
9,96%
|
11,1%
|
ROA (netto-inkomsten/totale activa)
|
1,08%
|
0,87%
|
1,36%
|
1,18%
|
1,05%
|
0,99%
|
1,01%
|
1,08%
|
Totale activa
1 |
40.251
|
94.483
|
70.735
|
-
|
82.381
|
81.194
|
84.141
|
91.555
|
Nettoactief per aandeel
2 |
15,00
|
13,60
|
14,40
|
13,50
|
15,20
|
16,50
|
17,70
|
17,90
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
17-01-20
|
22-01-21
|
20-01-22
|
18-01-23
|
18-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
14,67
USD Gemiddelde koersdoel
17,53
USD Spread / Gemiddelde doel +19,50% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +15,40% | 564 mld. | | +17,29% | 309 mld. | | +18,32% | 255 mld. | | +22,80% | 185 mld. | | +27,52% | 170 mld. | | +7,58% | 158 mld. | | -2,54% | 152 mld. | | +5,99% | 146 mld. | | +14,20% | 142 mld. |
Banken - Andere
|