Real Time
BOERSE MUENCHEN
21:14:12 27-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
5,42
EUR
|
+0,18%
|
|
+1,12%
|
+13,18%
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
31.969
|
36.067
|
29.100
|
62.287
|
142.333
|
140.129
|
-
|
-
|
Bedrijfswaarde
1 |
66.640
|
93.624
|
50.231
|
68.582
|
141.755
|
140.129
|
140.129
|
140.129
|
K/w-verhouding
|
33,5
x
|
16,7
x
|
4,96
x
|
3,84
x
|
11,2
x
|
10,8
x
|
9,94
x
|
9,09
x
|
Dividendrendement
|
2,56%
|
2,27%
|
3,37%
|
3,15%
|
1,27%
|
1,38%
|
1,54%
|
2,08%
|
Marktkapitalisatie/omzet
|
0,11
x
|
0,13
x
|
0,1
x
|
0,18
x
|
0,4
x
|
0,39
x
|
0,39
x
|
0,38
x
|
Bedrijfswaarde/omzet
|
0,11
x
|
0,13
x
|
0,1
x
|
0,18
x
|
0,4
x
|
0,39
x
|
0,39
x
|
0,38
x
|
Bedrijfswaarde/EBITDA
|
1,32
x
|
1,49
x
|
1,11
x
|
1,59
x
|
3,91
x
|
3,66
x
|
3,44
x
|
3,26
x
|
Bedrijfswaarde/FCF
|
16,3
x
|
1,5
x
|
-10,6
x
|
3,23
x
|
8,32
x
|
11,6
x
|
10,3
x
|
9,31
x
|
FCF Yield
|
6,15%
|
66,6%
|
-9,43%
|
31%
|
12%
|
8,61%
|
9,71%
|
10,7%
|
Price to Book
|
0,57
x
|
0,56
x
|
0,37
x
|
0,63
x
|
1,24
x
|
1,13
x
|
1,03
x
|
0,94
x
|
Aantal aandelen (in duizenden)
|
163.942
|
163.941
|
163.486
|
163.484
|
150.776
|
149.232
|
-
|
-
|
Referentieprijs
2 |
195,0
|
220,0
|
178,0
|
381,0
|
944,0
|
939,0
|
939,0
|
939,0
|
Datum van publicatie
|
20-05-20
|
27-04-21
|
27-04-22
|
27-04-23
|
26-04-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
291.304
|
273.609
|
282.088
|
336.910
|
359.459
|
358.000
|
361.500
|
367.000
|
EBITDA
1 |
24.279
|
24.209
|
26.174
|
39.249
|
36.408
|
38.250
|
40.750
|
43.000
|
Bedrijfsresultaat (EBIT)
1 |
4.080
|
4.893
|
9.054
|
15.836
|
18.226
|
19.000
|
20.250
|
21.500
|
Operationele Marge
|
1,4%
|
1,79%
|
3,21%
|
4,7%
|
5,07%
|
5,31%
|
5,6%
|
5,86%
|
Resultaat voor belastingen (EBT)
1 |
2.877
|
4.533
|
8.515
|
21.161
|
18.245
|
18.900
|
20.200
|
21.500
|
Nettowinst (verlies)
1 |
954
|
2.154
|
5.873
|
16.229
|
13.016
|
13.100
|
13.950
|
14.800
|
Nettomarge
|
0,33%
|
0,79%
|
2,08%
|
4,82%
|
3,62%
|
3,66%
|
3,86%
|
4,03%
|
WPA
2 |
5,820
|
13,14
|
35,89
|
99,27
|
84,34
|
87,25
|
94,45
|
103,2
|
Free Cash Flow
1 |
1.967
|
24.025
|
-2.745
|
19.278
|
17.110
|
12.064
|
13.612
|
15.047
|
FCF-marge
|
0,68%
|
8,78%
|
-0,97%
|
5,72%
|
4,76%
|
3,37%
|
3,77%
|
4,1%
|
Kasstroomconversie (ebitda)
|
8,1%
|
99,24%
|
-
|
49,12%
|
47%
|
31,54%
|
33,4%
|
34,99%
|
Kasstroomconversie (nettowinst)
|
206,18%
|
1.115,37%
|
-
|
118,79%
|
131,45%
|
92,09%
|
97,58%
|
101,67%
|
Dividend per aandeel
2 |
5,000
|
5,000
|
6,000
|
12,00
|
12,00
|
13,00
|
14,50
|
19,50
|
Datum van publicatie
|
20-05-20
|
27-04-21
|
27-04-22
|
27-04-23
|
26-04-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
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 Q3
|
2025 Q4
|
---|
Omzet
1 |
144.608
|
117.698
|
155.911
|
124.433
|
70.193
|
87.462
|
72.000
|
86.108
|
158.108
|
89.389
|
89.413
|
85.598
|
89.106
|
174.704
|
92.554
|
92.201
|
86.000
|
88.250
|
92.250
|
91.500
|
EBITDA
|
-
|
-
|
-
|
-
|
5.644
|
9.537
|
5.077
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
903
|
-3.352
|
8.245
|
2.071
|
1.554
|
5.429
|
516
|
5.244
|
5.760
|
13.746
|
2.128
|
5.012
|
4.795
|
9.807
|
5.175
|
3.244
|
3.950
|
4.950
|
5.700
|
4.400
|
Operationele Marge
|
0,62%
|
-2,85%
|
5,29%
|
1,66%
|
2,21%
|
6,21%
|
0,72%
|
6,09%
|
3,64%
|
15,38%
|
2,38%
|
5,86%
|
5,38%
|
5,61%
|
5,59%
|
3,52%
|
4,59%
|
5,61%
|
6,18%
|
4,81%
|
Resultaat voor belastingen (EBT)
|
187
|
-3.605
|
8.138
|
1.731
|
1.346
|
-
|
539
|
-
|
5.784
|
13.559
|
-
|
4.873
|
-
|
9.740
|
5.192
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-249
|
-4.292
|
6.446
|
-256
|
759
|
-
|
-246
|
-
|
3.677
|
11.836
|
-
|
3.477
|
-
|
6.750
|
4.172
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-0,17%
|
-3,65%
|
4,13%
|
-0,21%
|
1,08%
|
-
|
-0,34%
|
-
|
2,33%
|
13,24%
|
-
|
4,06%
|
-
|
3,86%
|
4,51%
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-1,520
|
-26,18
|
-
|
-1,560
|
4,640
|
32,81
|
-1,510
|
-
|
22,49
|
72,40
|
-
|
21,84
|
-
|
43,04
|
27,20
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
5,000
|
-
|
5,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
20-05-20
|
30-10-20
|
27-04-21
|
29-10-21
|
01-02-22
|
27-04-22
|
29-07-22
|
31-10-22
|
31-10-22
|
01-02-23
|
27-04-23
|
01-08-23
|
31-10-23
|
31-10-23
|
01-02-24
|
26-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
|
34.671
|
57.557
|
21.131
|
6.295
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
578
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,428
x
|
2,378
x
|
0,8073
x
|
0,1604
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.967
|
24.025
|
-2.745
|
19.278
|
17.110
|
12.064
|
13.612
|
15.047
|
ROE (netto-inkomsten/eigen vermogen)
|
1,6%
|
3,6%
|
8,1%
|
18,2%
|
12,2%
|
11%
|
11%
|
10,8%
|
ROA (netto-inkomsten/totale activa)
|
1,15%
|
1,76%
|
3,12%
|
7,29%
|
5,92%
|
5,8%
|
6,1%
|
6,2%
|
Totale activa
1 |
82.957
|
122.119
|
187.996
|
222.472
|
219.789
|
225.862
|
228.689
|
238.710
|
Nettoactief per aandeel
2 |
345,0
|
394,0
|
486,0
|
604,0
|
761,0
|
833,0
|
913,0
|
999,0
|
Cashflow per aandeel
2 |
129,0
|
131,0
|
141,0
|
207,0
|
202,0
|
221,0
|
248,0
|
271,0
|
Capex
1 |
8.170
|
13.912
|
12.300
|
11.400
|
21.009
|
21.000
|
20.500
|
20.500
|
Capex/omzet
|
2,8%
|
5,08%
|
4,36%
|
3,38%
|
5,84%
|
5,87%
|
5,67%
|
5,59%
|
Datum van publicatie
|
20-05-20
|
27-04-21
|
27-04-22
|
27-04-23
|
26-04-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
939
JPY Gemiddelde koersdoel
1.025
JPY Spread / Gemiddelde doel +9,16% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +17,47% | 45,24 mld. | | +13,96% | 18,48 mld. | | -23,44% | 18,38 mld. | | +26,91% | 16,69 mld. | | +5,70% | 16,21 mld. | | +94,56% | 15,71 mld. | | +38,74% | 12,32 mld. | | +57,59% | 12,06 mld. | | -27,19% | 11,95 mld. |
Auto, Vrachtwagen & Motorfiets Onderdelen - Andere
|