Beurs gesloten -
Börse Stuttgart
08:00:50 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
48
EUR
|
-0,83%
|
|
0,00%
|
+3,45%
|
Fiscaal tijdperk: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
58.397
|
71.684
|
64.285
|
68.515
|
74.060
|
76.224
|
-
|
-
|
Bedrijfswaarde
1 |
96.768
|
107.609
|
103.826
|
112.700
|
121.974
|
123.172
|
127.666
|
131.295
|
K/w-verhouding
|
17,2
x
|
21,3
x
|
17,8
x
|
16,8
x
|
16,5
x
|
13,7
x
|
14,5
x
|
13,8
x
|
Dividendrendement
|
3,88%
|
3,59%
|
4,23%
|
4,11%
|
4,22%
|
4,73%
|
4,91%
|
5,16%
|
Marktkapitalisatie/omzet
|
1,6
x
|
2,16
x
|
1,64
x
|
1,27
x
|
1,5
x
|
1,56
x
|
1,57
x
|
1,51
x
|
Bedrijfswaarde/omzet
|
2,66
x
|
3,25
x
|
2,65
x
|
2,09
x
|
2,47
x
|
2,52
x
|
2,62
x
|
2,59
x
|
Bedrijfswaarde/EBITDA
|
9,58
x
|
10,7
x
|
8,65
x
|
8,52
x
|
8,46
x
|
8,07
x
|
8,11
x
|
7,92
x
|
Bedrijfswaarde/FCF
|
63,5
x
|
38,5
x
|
63,5
x
|
30,8
x
|
-
|
-36,4
x
|
-33,9
x
|
-35
x
|
FCF Yield
|
1,57%
|
2,6%
|
1,57%
|
3,24%
|
-
|
-2,75%
|
-2,95%
|
-2,85%
|
Price to Book
|
1,55
x
|
2,1
x
|
1,64
x
|
1,69
x
|
1,75
x
|
1,48
x
|
1,45
x
|
1,38
x
|
Aantal aandelen (in duizenden)
|
6.361.336
|
6.126.871
|
6.175.302
|
6.268.568
|
6.239.270
|
6.291.735
|
-
|
-
|
Referentieprijs
2 |
9,180
|
11,70
|
10,41
|
10,93
|
11,87
|
12,12
|
12,12
|
12,12
|
Datum van publicatie
|
26-02-20
|
24-02-21
|
23-02-22
|
22-02-23
|
22-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
36.438
|
33.145
|
39.114
|
53.949
|
49.335
|
48.924
|
48.689
|
50.631
|
EBITDA
1 |
10.104
|
10.010
|
12.006
|
13.228
|
14.417
|
15.261
|
15.736
|
16.567
|
Bedrijfsresultaat (EBIT)
1 |
5.877
|
5.536
|
7.343
|
7.984
|
8.973
|
10.026
|
9.818
|
10.368
|
Operationele Marge
|
16,13%
|
16,7%
|
18,77%
|
14,8%
|
18,19%
|
20,49%
|
20,16%
|
20,48%
|
Resultaat voor belastingen (EBT)
1 |
4.729
|
5.034
|
6.266
|
6.221
|
7.004
|
8.207
|
7.725
|
8.123
|
Nettowinst (verlies)
1 |
3.406
|
3.611
|
3.885
|
4.339
|
4.803
|
5.649
|
5.329
|
5.578
|
Nettomarge
|
9,35%
|
10,89%
|
9,93%
|
8,04%
|
9,74%
|
11,55%
|
10,94%
|
11,02%
|
WPA
2 |
0,5340
|
0,5500
|
0,5840
|
0,6520
|
0,7190
|
0,8819
|
0,8348
|
0,8763
|
Free Cash Flow
1 |
1.523
|
2.793
|
1.634
|
3.655
|
-
|
-3.384
|
-3.764
|
-3.748
|
FCF-marge
|
4,18%
|
8,43%
|
4,18%
|
6,77%
|
-
|
-6,92%
|
-7,73%
|
-7,4%
|
Kasstroomconversie (ebitda)
|
15,07%
|
27,9%
|
13,61%
|
27,63%
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
44,71%
|
77,35%
|
42,06%
|
84,24%
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,3560
|
0,4200
|
0,4400
|
0,4490
|
0,5010
|
0,5734
|
0,5952
|
0,6251
|
Datum van publicatie
|
26-02-20
|
24-02-21
|
23-02-22
|
22-02-23
|
22-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
16.467
|
-
|
11.114
|
12.150
|
12.280
|
24.430
|
13.473
|
16.046
|
15.461
|
10.803
|
26.264
|
10.930
|
12.142
|
12.678
|
9.685
|
13.165
|
7.520
|
-
|
-
|
EBITDA
|
4.918
|
5.444
|
3.841
|
2.951
|
3.493
|
6.444
|
3.085
|
3.699
|
4.064
|
3.496
|
7.561
|
3.222
|
-
|
5.857
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
2.675
|
3.242
|
2.562
|
1.747
|
2.175
|
3.922
|
1.741
|
2.320
|
2.738
|
2.173
|
4.911
|
1.902
|
-
|
4.501
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
16,24%
|
-
|
23,05%
|
14,38%
|
17,71%
|
16,06%
|
12,92%
|
14,46%
|
17,71%
|
20,12%
|
18,7%
|
17,4%
|
-
|
35,5%
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
2.771
|
2.768
|
2.176
|
1.563
|
1.604
|
3.167
|
1.288
|
1.765
|
2.231
|
1.546
|
3.786
|
1.582
|
-
|
3.981
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
1.845
|
1.531
|
1.476
|
1.058
|
1.017
|
2.075
|
1.029
|
1.235
|
1.485
|
1.036
|
2.521
|
1.116
|
1.166
|
2.760
|
1.285
|
1.063
|
1.284
|
-
|
-
|
Nettomarge
|
11,2%
|
-
|
13,29%
|
8,71%
|
8,28%
|
8,49%
|
7,63%
|
7,7%
|
9,61%
|
9,59%
|
9,6%
|
10,21%
|
9,6%
|
21,77%
|
13,26%
|
8,07%
|
17,08%
|
-
|
-
|
WPA
2 |
-
|
-
|
0,2143
|
0,1580
|
0,1510
|
-
|
0,1490
|
0,1940
|
0,2230
|
0,1600
|
-
|
0,1570
|
0,1780
|
0,4210
|
0,2021
|
0,1674
|
0,2022
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
0,2700
|
0,1700
|
0,1090
|
-
|
0,1800
|
-
|
0,1800
|
0,1410
|
-
|
0,1990
|
-
|
0,2020
|
0,1799
|
0,1799
|
0,1799
|
0,1493
|
0,1493
|
Datum van publicatie
|
22-07-20
|
21-07-21
|
23-02-22
|
27-04-22
|
27-07-22
|
27-07-22
|
26-10-22
|
22-02-23
|
26-04-23
|
27-07-23
|
27-07-23
|
26-10-23
|
22-02-24
|
24-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
38.371
|
35.925
|
39.541
|
44.185
|
47.914
|
46.948
|
51.442
|
55.070
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,798
x
|
3,589
x
|
3,294
x
|
3,34
x
|
3,323
x
|
3,076
x
|
3,269
x
|
3,324
x
|
Free Cash Flow
1 |
1.523
|
2.793
|
1.634
|
3.655
|
-
|
-3.385
|
-3.764
|
-3.748
|
ROE (netto-inkomsten/eigen vermogen)
|
9,17%
|
9,69%
|
9,76%
|
10,2%
|
10,9%
|
10,6%
|
10,7%
|
10,8%
|
ROA (netto-inkomsten/totale activa)
|
2,89%
|
2,95%
|
2,8%
|
2,93%
|
3,2%
|
3,3%
|
3,39%
|
3,36%
|
Totale activa
1 |
117.702
|
122.444
|
138.743
|
148.212
|
150.073
|
171.176
|
156.984
|
166.211
|
Nettoactief per aandeel
2 |
5,920
|
5,580
|
6,360
|
6,460
|
6,790
|
8,180
|
8,340
|
8,780
|
Cashflow per aandeel
2 |
1,080
|
1,290
|
1,260
|
1,610
|
-
|
1,740
|
1,840
|
1,940
|
Capex
1 |
5.392
|
5.554
|
6.472
|
6.788
|
-
|
11.667
|
11.666
|
12.232
|
Capex/omzet
|
14,8%
|
16,76%
|
16,55%
|
12,58%
|
-
|
23,85%
|
23,96%
|
24,16%
|
Datum van publicatie
|
26-02-20
|
24-02-21
|
23-02-22
|
22-02-23
|
22-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
12,12
EUR Gemiddelde koersdoel
12,72
EUR Spread / Gemiddelde doel +5,01% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +16,58% | 145 mld. | | +10,62% | 84,82 mld. | | +3,29% | 77,35 mld. | | -3,51% | 70,67 mld. | | +71,33% | 63,13 mld. | | 0,00% | 47,01 mld. | | +8,03% | 46,25 mld. | | +4,26% | 41,07 mld. | | -3,16% | 37,31 mld. |
Elektriciteitsbedrijven - Andere
|