Beurs gesloten -
Börse Stuttgart
08:13:08 23-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
27,4
EUR
|
+2,24%
|
|
-.--%
|
+0,74%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.480
|
5.810
|
7.071
|
3.895
|
4.956
|
5.401
|
-
|
-
|
Bedrijfswaarde
1 |
3.809
|
5.024
|
6.263
|
3.040
|
4.109
|
4.210
|
3.920
|
3.362
|
K/w-verhouding
|
11,1
x
|
37,4
x
|
11,7
x
|
10,5
x
|
12,7
x
|
11,8
x
|
11,3
x
|
11,2
x
|
Dividendrendement
|
5,89%
|
4,43%
|
3,58%
|
6,63%
|
5,17%
|
4,66%
|
4,77%
|
4,72%
|
Marktkapitalisatie/omzet
|
2,04
x
|
2,53
x
|
2,56
x
|
1,77
x
|
2,36
x
|
2,34
x
|
2,31
x
|
2,24
x
|
Bedrijfswaarde/omzet
|
1,74
x
|
2,19
x
|
2,26
x
|
1,38
x
|
1,95
x
|
1,83
x
|
1,68
x
|
1,39
x
|
Bedrijfswaarde/EBITDA
|
5,77
x
|
6,85
x
|
6,29
x
|
5,03
x
|
7,75
x
|
6,72
x
|
6,21
x
|
5,35
x
|
Bedrijfswaarde/FCF
|
8,95
x
|
8
x
|
7,08
x
|
6,67
x
|
9,54
x
|
7,14
x
|
7,19
x
|
8,38
x
|
FCF Yield
|
11,2%
|
12,5%
|
14,1%
|
15%
|
10,5%
|
14%
|
13,9%
|
11,9%
|
Price to Book
|
0,94
x
|
1,2
x
|
1,53
x
|
0,87
x
|
1,07
x
|
1,19
x
|
1,12
x
|
1,03
x
|
Aantal aandelen (in duizenden)
|
183.243
|
178.725
|
168.591
|
165.588
|
164.389
|
160.419
|
-
|
-
|
Referentieprijs
2 |
24,45
|
32,51
|
41,94
|
23,52
|
30,15
|
33,67
|
33,67
|
33,67
|
Datum van publicatie
|
04-02-20
|
04-02-21
|
03-02-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.192
|
2.299
|
2.767
|
2.204
|
2.102
|
2.306
|
2.333
|
2.414
|
EBITDA
1 |
659,8
|
733,5
|
996,4
|
604,7
|
529,9
|
626,7
|
631,6
|
628,2
|
Bedrijfsresultaat (EBIT)
1 |
626,6
|
696,7
|
963,5
|
576,7
|
508,7
|
595,5
|
598,3
|
623,9
|
Operationele Marge
|
28,58%
|
30,31%
|
34,82%
|
26,17%
|
24,2%
|
25,82%
|
25,64%
|
25,85%
|
Resultaat voor belastingen (EBT)
1 |
583,5
|
242,1
|
820,2
|
375,4
|
527
|
645,3
|
541,3
|
504,3
|
Nettowinst (verlies)
1 |
415,9
|
156,9
|
604,4
|
361,1
|
380,8
|
460
|
410,4
|
398
|
Nettomarge
|
18,97%
|
6,83%
|
21,84%
|
16,39%
|
18,12%
|
19,94%
|
17,59%
|
16,49%
|
WPA
2 |
2,210
|
0,8700
|
3,590
|
2,230
|
2,370
|
2,851
|
2,975
|
3,012
|
Free Cash Flow
1 |
425,4
|
627,9
|
885
|
455,7
|
430,8
|
590
|
545
|
401
|
FCF-marge
|
19,4%
|
27,32%
|
31,98%
|
20,68%
|
20,5%
|
25,58%
|
23,36%
|
16,61%
|
Kasstroomconversie (ebitda)
|
64,47%
|
85,6%
|
88,82%
|
75,36%
|
81,3%
|
94,15%
|
86,29%
|
63,83%
|
Kasstroomconversie (nettowinst)
|
102,28%
|
400,19%
|
146,43%
|
126,2%
|
113,13%
|
128,26%
|
132,81%
|
100,75%
|
Dividend per aandeel
2 |
1,440
|
1,440
|
1,500
|
1,560
|
1,560
|
1,570
|
1,605
|
1,588
|
Datum van publicatie
|
04-02-20
|
04-02-21
|
03-02-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
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
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 S1
|
---|
Omzet
1 |
1.137
|
1.073
|
1.226
|
1.382
|
697,2
|
1.385
|
620
|
555,5
|
1.176
|
512,9
|
515,2
|
1.028
|
495,8
|
516,5
|
1.012
|
521
|
568,5
|
551,7
|
571,1
|
959,5
|
572,9
|
593,3
|
575,8
|
599,5
|
993,9
|
EBITDA
1 |
-
|
-
|
-
|
-
|
247,8
|
-
|
186,4
|
157
|
-
|
131,9
|
130,1
|
-
|
111,2
|
127,6
|
-
|
130,7
|
160,9
|
133,2
|
155,9
|
-
|
160,6
|
174,7
|
149,1
|
173,6
|
-
|
Bedrijfsresultaat (EBIT)
1 |
331,2
|
302,9
|
393,8
|
470,8
|
239,7
|
492,7
|
178,8
|
149,3
|
328,1
|
125,4
|
123,2
|
248,6
|
105,6
|
121,5
|
227,1
|
125,4
|
156,2
|
128,2
|
146,7
|
228,1
|
148,7
|
159
|
134,6
|
161,2
|
259,7
|
Operationele Marge
|
29,12%
|
28,23%
|
32,13%
|
34,06%
|
34,38%
|
35,58%
|
28,84%
|
26,88%
|
27,91%
|
24,45%
|
23,91%
|
24,18%
|
21,3%
|
23,52%
|
22,43%
|
24,07%
|
27,48%
|
23,24%
|
25,69%
|
23,77%
|
25,96%
|
26,79%
|
23,38%
|
26,88%
|
26,13%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
155,1
|
-
|
-
|
29,6
|
-
|
142,5
|
86,8
|
229,3
|
122
|
128,6
|
-
|
99,2
|
177,2
|
173,2
|
148,6
|
-
|
155,4
|
168,1
|
146,9
|
134,1
|
-
|
Nettowinst (verlies)
|
-
|
-147,1
|
-
|
284,1
|
128,9
|
-
|
78,7
|
91
|
172,6
|
104,3
|
62,9
|
167
|
85
|
87,1
|
172,1
|
90,7
|
117,8
|
127,1
|
-
|
171,6
|
-
|
-
|
-
|
-
|
196,8
|
Nettomarge
|
-
|
-13,71%
|
-
|
20,55%
|
18,49%
|
-
|
12,69%
|
16,38%
|
14,68%
|
20,34%
|
12,21%
|
16,24%
|
17,14%
|
16,86%
|
17%
|
17,41%
|
20,72%
|
23,04%
|
-
|
17,88%
|
-
|
-
|
-
|
-
|
19,8%
|
WPA
2 |
-
|
-
|
-
|
-
|
0,7800
|
-
|
-
|
-
|
-
|
0,6500
|
0,3900
|
-
|
0,5300
|
0,5400
|
-
|
0,5600
|
0,7400
|
0,8100
|
0,6982
|
-
|
0,6967
|
0,7177
|
0,6860
|
0,7444
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
0,3800
|
-
|
0,3900
|
0,3900
|
-
|
0,3900
|
0,3900
|
-
|
0,3900
|
0,3900
|
-
|
0,3900
|
0,3900
|
-
|
0,3900
|
-
|
0,3900
|
0,3900
|
0,4006
|
0,4006
|
-
|
Datum van publicatie
|
04-02-20
|
29-07-20
|
04-02-21
|
29-07-21
|
03-02-22
|
03-02-22
|
04-05-22
|
28-07-22
|
28-07-22
|
27-10-22
|
02-02-23
|
02-02-23
|
03-05-23
|
02-08-23
|
02-08-23
|
01-11-23
|
01-02-24
|
02-05-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
671
|
786
|
808
|
855
|
848
|
1.191
|
1.481
|
2.040
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
425
|
628
|
885
|
456
|
431
|
590
|
545
|
401
|
ROE (netto-inkomsten/eigen vermogen)
|
9,53%
|
11,6%
|
15,3%
|
9,37%
|
9,5%
|
10,3%
|
9,7%
|
9,55%
|
ROA (netto-inkomsten/totale activa)
|
6,4%
|
7,79%
|
10,7%
|
6,5%
|
6,64%
|
7,23%
|
6,93%
|
5,9%
|
Totale activa
1 |
6.496
|
2.015
|
5.631
|
5.554
|
5.735
|
6.364
|
5.919
|
6.746
|
Nettoactief per aandeel
2 |
25,90
|
27,20
|
27,50
|
26,90
|
28,30
|
28,40
|
29,90
|
32,80
|
Cashflow per aandeel
2 |
2,460
|
3,590
|
5,310
|
2,920
|
2,750
|
3,800
|
3,670
|
2,840
|
Capex
1 |
37,8
|
17,8
|
10,4
|
17,6
|
10,8
|
22,7
|
26,7
|
22,2
|
Capex/omzet
|
1,72%
|
0,77%
|
0,38%
|
0,8%
|
0,51%
|
0,98%
|
1,14%
|
0,92%
|
Datum van publicatie
|
04-02-20
|
04-02-21
|
03-02-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
Laatste slotkoers
33,67
USD Gemiddelde koersdoel
32,66
USD Spread / Gemiddelde doel -2,99% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -3,78% | 117 mld. | | +1,03% | 93,94 mld. | | +26,69% | 67,18 mld. | | +7,11% | 63,41 mld. | | +14,39% | 43,87 mld. | | +13,30% | 43,1 mld. | | +23,87% | 37,6 mld. | | +7,19% | 26,02 mld. | | -5,69% | 21,95 mld. |
Investeringsbeheer & Fondsbeheerders - Andere
|