Beurs gesloten -
Xetra
17:35:06 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
69,95
EUR
|
+0,94%
|
|
+2,72%
|
+18,96%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
14.629
|
18.003
|
14.008
|
8.228
|
9.479
|
11.276
|
-
|
-
|
Bedrijfswaarde
1 |
15.282
|
18.703
|
14.777
|
9.563
|
9.479
|
12.577
|
12.272
|
12.188
|
K/w-verhouding
|
24,9
x
|
36,4
x
|
22,5
x
|
16,8
x
|
17,1
x
|
18,8
x
|
16,5
x
|
15,3
x
|
Dividendrendement
|
1,98%
|
1,36%
|
2,13%
|
2,84%
|
-
|
2,57%
|
2,87%
|
3,14%
|
Marktkapitalisatie/omzet
|
2,11
x
|
2,92
x
|
2,09
x
|
1,15
x
|
1,2
x
|
1,43
x
|
1,37
x
|
1,32
x
|
Bedrijfswaarde/omzet
|
2,2
x
|
3,04
x
|
2,2
x
|
1,34
x
|
1,2
x
|
1,6
x
|
1,49
x
|
1,42
x
|
Bedrijfswaarde/EBITDA
|
11,5
x
|
16,9
x
|
12,2
x
|
9,15
x
|
7,76
x
|
9,78
x
|
8,66
x
|
8,02
x
|
Bedrijfswaarde/FCF
|
22,9
x
|
27,7
x
|
24,6
x
|
50,5
x
|
-
|
20,4
x
|
18,2
x
|
16,8
x
|
FCF Yield
|
4,37%
|
3,61%
|
4,07%
|
1,98%
|
-
|
4,9%
|
5,49%
|
5,95%
|
Price to Book
|
8,2
x
|
9,83
x
|
6,01
x
|
3,21
x
|
-
|
3,53
x
|
3,11
x
|
2,75
x
|
Aantal aandelen (in duizenden)
|
161.200
|
161.200
|
161.200
|
161.200
|
161.200
|
161.200
|
-
|
-
|
Referentieprijs
2 |
90,75
|
111,7
|
86,90
|
51,04
|
58,80
|
69,95
|
69,95
|
69,95
|
Datum van publicatie
|
23-04-20
|
31-03-21
|
24-02-22
|
23-03-23
|
21-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.937
|
6.157
|
6.706
|
7.150
|
7.926
|
7.879
|
8.248
|
8.567
|
EBITDA
1 |
1.329
|
1.107
|
1.211
|
1.046
|
1.221
|
1.286
|
1.416
|
1.519
|
Bedrijfsresultaat (EBIT)
1 |
1.063
|
814
|
920,3
|
721,3
|
869,9
|
938,2
|
1.047
|
1.136
|
Operationele Marge
|
15,32%
|
13,22%
|
13,72%
|
10,09%
|
10,98%
|
11,91%
|
12,7%
|
13,26%
|
Resultaat voor belastingen (EBT)
1 |
907,1
|
750,6
|
885
|
688,8
|
772,8
|
859,6
|
972,7
|
1.049
|
Nettowinst (verlies)
1 |
588,4
|
495,5
|
624,3
|
487,7
|
552,5
|
601,3
|
682,5
|
736,7
|
Nettomarge
|
8,48%
|
8,05%
|
9,31%
|
6,82%
|
6,97%
|
7,63%
|
8,27%
|
8,6%
|
WPA
2 |
3,650
|
3,070
|
3,870
|
3,030
|
3,430
|
3,713
|
4,245
|
4,585
|
Free Cash Flow
1 |
667,6
|
674,3
|
601,4
|
189,4
|
-
|
615,8
|
673,3
|
725,4
|
FCF-marge
|
9,63%
|
10,95%
|
8,97%
|
2,65%
|
-
|
7,82%
|
8,16%
|
8,47%
|
Kasstroomconversie (ebitda)
|
50,25%
|
60,92%
|
49,67%
|
18,11%
|
-
|
47,88%
|
47,54%
|
47,76%
|
Kasstroomconversie (nettowinst)
|
113,46%
|
136,09%
|
96,33%
|
38,84%
|
-
|
102,42%
|
98,66%
|
98,47%
|
Dividend per aandeel
2 |
1,800
|
1,520
|
1,850
|
1,450
|
-
|
1,799
|
2,006
|
2,196
|
Datum van publicatie
|
23-04-20
|
31-03-21
|
24-02-22
|
23-03-23
|
21-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
3.419
|
1.589
|
1.698
|
1.669
|
1.737
|
1.792
|
1.952
|
1.908
|
2.010
|
3.917
|
1.939
|
2.069
|
1.958
|
2.019
|
1.876
|
2.030
|
-
|
EBITDA
1 |
632,2
|
284,2
|
294,4
|
254
|
256,4
|
278,4
|
278,2
|
276,6
|
299,3
|
-
|
303,9
|
341,2
|
322
|
335,5
|
307,4
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
495,5
|
213,1
|
211,7
|
181,5
|
183,1
|
199,9
|
178,1
|
190,1
|
209,2
|
399,3
|
222,7
|
247,9
|
232,5
|
243,3
|
223,4
|
247,5
|
-
|
Operationele Marge
|
14,49%
|
13,41%
|
12,47%
|
10,88%
|
10,54%
|
11,16%
|
9,13%
|
9,96%
|
10,41%
|
10,19%
|
11,49%
|
11,98%
|
11,87%
|
12,05%
|
11,91%
|
12,19%
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
198,5
|
208,8
|
171,8
|
-
|
191,7
|
161,5
|
187,1
|
189,6
|
-
|
184,1
|
212
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
145,9
|
145,1
|
123,4
|
105,8
|
144,9
|
113,4
|
124,7
|
119,1
|
-
|
126,9
|
181,9
|
151,7
|
162,7
|
144,7
|
-
|
-
|
Nettomarge
|
-
|
9,18%
|
8,55%
|
7,39%
|
6,1%
|
8,09%
|
5,81%
|
6,54%
|
5,93%
|
-
|
6,55%
|
8,79%
|
7,75%
|
8,06%
|
7,71%
|
-
|
-
|
WPA
2 |
-
|
0,9100
|
0,9000
|
0,7700
|
0,6500
|
0,9000
|
0,7100
|
0,7700
|
0,7400
|
-
|
0,7900
|
1,130
|
0,9207
|
0,9365
|
0,8872
|
1,340
|
0,9480
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,860
|
-
|
-
|
-
|
Datum van publicatie
|
13-08-21
|
12-11-21
|
24-02-22
|
12-05-22
|
12-08-22
|
10-11-22
|
23-03-23
|
11-05-23
|
10-08-23
|
10-08-23
|
31-10-23
|
21-03-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
653
|
700
|
768
|
1.335
|
-
|
1.301
|
996
|
912
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,4915
x
|
0,6323
x
|
0,6346
x
|
1,277
x
|
-
|
1,011
x
|
0,7032
x
|
0,6007
x
|
Free Cash Flow
1 |
668
|
674
|
601
|
189
|
-
|
616
|
673
|
725
|
ROE (netto-inkomsten/eigen vermogen)
|
35,8%
|
27,4%
|
30%
|
19,9%
|
-
|
19,9%
|
20,4%
|
20,3%
|
ROA (netto-inkomsten/totale activa)
|
8,98%
|
6,96%
|
8,55%
|
6,41%
|
-
|
7,08%
|
7,72%
|
8,34%
|
Totale activa
1 |
6.554
|
7.118
|
7.305
|
7.606
|
-
|
8.496
|
8.836
|
8.829
|
Nettoactief per aandeel
2 |
11,10
|
11,40
|
14,50
|
15,90
|
-
|
19,80
|
22,50
|
25,50
|
Cashflow per aandeel
2 |
6,110
|
6,430
|
6,060
|
3,360
|
-
|
6,120
|
5,080
|
5,730
|
Capex
1 |
318
|
362
|
376
|
352
|
-
|
406
|
433
|
442
|
Capex/omzet
|
4,59%
|
5,87%
|
5,61%
|
4,93%
|
-
|
5,15%
|
5,25%
|
5,16%
|
Datum van publicatie
|
23-04-20
|
31-03-21
|
24-02-22
|
23-03-23
|
21-03-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
69,95
EUR Gemiddelde koersdoel
71
EUR Spread / Gemiddelde doel +1,50% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +18,96% | 12,04 mld. | | +14,65% | 58,67 mld. | | +26,10% | 36,8 mld. | | +26,70% | 28,74 mld. | | +15,62% | 25,64 mld. | | +11,71% | 23,31 mld. | | +1,34% | 21,74 mld. | | +15,97% | 18,38 mld. | | -6,32% | 14,21 mld. | | +15,76% | 9,38 mld. |
Zware machines & voertuigen - Andere
|