Beurs gesloten -
Börse Stuttgart
08:05:14 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
21
EUR
|
-0,94%
|
|
0,00%
|
0,00%
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
161.250
|
116.533
|
140.029
|
122.508
|
115.990
|
158.056
|
-
|
-
|
Bedrijfswaarde
1 |
91.650
|
53.636
|
80.583
|
67.256
|
97.209
|
146.876
|
115.361
|
110.520
|
K/w-verhouding
|
12,1
x
|
5,99
x
|
7,81
x
|
7,92
x
|
14,8
x
|
21,7
x
|
13,2
x
|
9,8
x
|
Dividendrendement
|
2,89%
|
4,8%
|
3,99%
|
4,43%
|
4,89%
|
3,11%
|
3,81%
|
4,26%
|
Marktkapitalisatie/omzet
|
0,41
x
|
0,27
x
|
0,31
x
|
0,29
x
|
0,29
x
|
0,41
x
|
0,34
x
|
0,33
x
|
Bedrijfswaarde/omzet
|
0,24
x
|
0,12
x
|
0,18
x
|
0,16
x
|
0,24
x
|
0,33
x
|
0,25
x
|
0,23
x
|
Bedrijfswaarde/EBITDA
|
3,23
x
|
1,95
x
|
2,68
x
|
2,72
x
|
7,26
x
|
9,98
x
|
5,79
x
|
4,54
x
|
Bedrijfswaarde/FCF
|
-4,63
x
|
-27,5
x
|
18
x
|
13,8
x
|
-3,56
x
|
23,7
x
|
14,1
x
|
11,9
x
|
FCF Yield
|
-21,6%
|
-3,64%
|
5,56%
|
7,23%
|
-28,1%
|
4,22%
|
7,11%
|
8,41%
|
Price to Book
|
1,2
x
|
0,79
x
|
0,85
x
|
0,72
x
|
0,68
x
|
1
x
|
0,86
x
|
0,82
x
|
Aantal aandelen (in duizenden)
|
46.604
|
46.595
|
46.599
|
45.206
|
43.622
|
43.009
|
-
|
-
|
Referentieprijs
2 |
3.460
|
2.501
|
3.005
|
2.710
|
2.659
|
3.675
|
3.675
|
3.675
|
Datum van publicatie
|
13-05-19
|
13-05-20
|
13-05-21
|
13-05-22
|
12-05-23
|
14-05-24
|
-
|
-
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
389.058
|
436.151
|
450.232
|
425.216
|
403.502
|
443.193
|
465.980
|
482.740
|
EBITDA
1 |
28.398
|
27.517
|
30.098
|
24.771
|
13.381
|
14.711
|
19.933
|
24.333
|
Bedrijfsresultaat (EBIT)
1 |
26.464
|
25.440
|
28.069
|
22.743
|
11.483
|
12.649
|
17.280
|
22.920
|
Operationele Marge
|
6,8%
|
5,83%
|
6,23%
|
5,35%
|
2,85%
|
2,85%
|
3,71%
|
4,75%
|
Resultaat voor belastingen (EBT)
1 |
21.106
|
27.070
|
26.093
|
22.919
|
12.030
|
12.595
|
18.967
|
23.567
|
Nettowinst (verlies)
1 |
13.312
|
19.447
|
17.925
|
15.850
|
7.973
|
8.316
|
12.000
|
16.060
|
Nettomarge
|
3,42%
|
4,46%
|
3,98%
|
3,73%
|
1,98%
|
1,88%
|
2,58%
|
3,33%
|
WPA
2 |
285,5
|
417,4
|
384,7
|
342,1
|
179,6
|
192,4
|
279,1
|
374,9
|
Free Cash Flow
1 |
-19.777
|
-1.953
|
4.478
|
4.863
|
-27.284
|
6.193
|
8.200
|
9.300
|
FCF-marge
|
-5,08%
|
-0,45%
|
0,99%
|
1,14%
|
-6,76%
|
1,4%
|
1,76%
|
1,93%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
14,88%
|
19,63%
|
-
|
42,1%
|
41,14%
|
38,22%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
24,98%
|
30,68%
|
-
|
74,47%
|
68,33%
|
57,91%
|
Dividend per aandeel
2 |
100,0
|
120,0
|
120,0
|
120,0
|
130,0
|
130,0
|
140,0
|
156,6
|
Datum van publicatie
|
13-05-19
|
13-05-20
|
13-05-21
|
13-05-22
|
12-05-23
|
14-05-24
|
-
|
-
|
Fiscaal tijdperk: März |
2020 S1
|
2021 S1
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
2025 S2
|
2026 S1
|
2026 S2
|
---|
Omzet
1 |
200.065
|
206.884
|
243.348
|
101.173
|
189.555
|
111.018
|
124.643
|
235.661
|
91.669
|
94.175
|
185.844
|
99.733
|
117.925
|
217.658
|
90.891
|
105.366
|
196.257
|
111.497
|
135.439
|
-
|
106.150
|
114.400
|
-
|
119.150
|
128.400
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
9.619
|
11.841
|
16.228
|
5.884
|
8.708
|
6.536
|
7.679
|
14.035
|
505
|
2.325
|
2.830
|
2.923
|
5.730
|
8.653
|
410
|
3.358
|
3.768
|
5.485
|
3.396
|
-
|
2.400
|
4.250
|
-
|
5.350
|
7.000
|
-
|
-
|
-
|
Operationele Marge
|
4,81%
|
5,72%
|
6,67%
|
5,82%
|
4,59%
|
5,89%
|
6,16%
|
5,96%
|
0,55%
|
2,47%
|
1,52%
|
2,93%
|
4,86%
|
3,98%
|
0,45%
|
3,19%
|
1,92%
|
4,92%
|
2,51%
|
-
|
2,26%
|
3,72%
|
-
|
4,49%
|
5,45%
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
11.047
|
11.538
|
14.555
|
6.126
|
9.052
|
6.686
|
7.181
|
13.867
|
886
|
2.579
|
3.465
|
2.719
|
5.846
|
8.565
|
382
|
3.444
|
3.826
|
5.233
|
3.536
|
-
|
2.350
|
4.400
|
-
|
5.350
|
7.450
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
7.905
|
7.728
|
10.197
|
4.236
|
6.259
|
4.522
|
5.069
|
9.591
|
575
|
1.666
|
2.241
|
1.747
|
3.985
|
5.732
|
68
|
2.363
|
2.431
|
3.488
|
2.397
|
-
|
1.450
|
2.950
|
-
|
3.600
|
5.200
|
-
|
-
|
-
|
Nettomarge
|
3,95%
|
3,74%
|
4,19%
|
4,19%
|
3,3%
|
4,07%
|
4,07%
|
4,07%
|
0,63%
|
1,77%
|
1,21%
|
1,75%
|
3,38%
|
2,63%
|
0,07%
|
2,24%
|
1,24%
|
3,13%
|
1,77%
|
-
|
1,37%
|
2,58%
|
-
|
3,02%
|
4,05%
|
-
|
-
|
-
|
WPA
|
169,6
|
165,9
|
-
|
-
|
134,3
|
97,24
|
-
|
-
|
12,79
|
-
|
50,01
|
39,43
|
-
|
-
|
1,570
|
-
|
55,98
|
80,70
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
120,0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
130,0
|
-
|
-
|
-
|
-
|
-
|
130,0
|
-
|
135,0
|
Datum van publicatie
|
11-11-19
|
10-11-20
|
13-05-21
|
11-11-21
|
11-11-21
|
09-02-22
|
13-05-22
|
13-05-22
|
09-08-22
|
10-11-22
|
10-11-22
|
10-02-23
|
12-05-23
|
12-05-23
|
09-08-23
|
13-11-23
|
13-11-23
|
13-02-24
|
14-05-24
|
14-05-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
69.600
|
62.897
|
59.446
|
55.252
|
18.781
|
32.693
|
42.696
|
47.536
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-19.777
|
-1.953
|
4.478
|
4.863
|
-27.284
|
6.193
|
8.200
|
9.300
|
ROE (netto-inkomsten/eigen vermogen)
|
10,2%
|
13,7%
|
11,5%
|
9,5%
|
4,7%
|
4,8%
|
6,87%
|
8,48%
|
ROA (netto-inkomsten/totale activa)
|
7,73%
|
7,06%
|
7,53%
|
6,32%
|
3,27%
|
3,09%
|
3,4%
|
4,1%
|
Totale activa
1 |
172.305
|
275.455
|
238.079
|
250.677
|
243.616
|
269.084
|
352.941
|
391.707
|
Nettoactief per aandeel
2 |
2.894
|
3.177
|
3.516
|
3.751
|
3.894
|
4.186
|
4.280
|
4.493
|
Cashflow per aandeel
2 |
328,0
|
463,0
|
429,0
|
178,0
|
222,0
|
393,0
|
5,000
|
112,0
|
Capex
1 |
7.245
|
2.199
|
2.094
|
3.158
|
4.144
|
2.230
|
4.000
|
5.500
|
Capex/omzet
|
1,86%
|
0,5%
|
0,47%
|
0,74%
|
1,03%
|
0,5%
|
0,86%
|
1,14%
|
Datum van publicatie
|
13-05-19
|
13-05-20
|
13-05-21
|
13-05-22
|
12-05-23
|
14-05-24
|
-
|
-
|
Laatste slotkoers
3.675
JPY Gemiddelde koersdoel
4.320
JPY Spread / Gemiddelde doel +17,55% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +7,62% | 4,93 mld. | | +38,37% | 2,11 mld. | | +11,26% | 1,82 mld. | | -16,33% | 1,5 mld. | | +0,93% | 1,4 mld. | | +108,05% | 1,38 mld. | | +18,33% | 1,02 mld. | | +40,16% | 917 mln. | | +19,61% | 846 mln. |
Burgerlijke ingenieurs & architecten
|