Real Time
BOERSE MUENCHEN
19:43:16 04-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
25,6
EUR
|
0,00%
|
|
-3,76%
|
+4,92%
|
Fiscaal tijdperk: Dezember |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
6.299
|
6.586
|
6.292
|
5.637
|
5.768
|
-
|
-
|
Bedrijfswaarde
1 |
8.220
|
8.534
|
8.345
|
7.354
|
7.338
|
7.167
|
7.009
|
K/w-verhouding
|
17
x
|
20,4
x
|
24,4
x
|
18,9
x
|
16,4
x
|
15,8
x
|
14,6
x
|
Dividendrendement
|
2,73%
|
2,93%
|
3,07%
|
-
|
3,33%
|
3,33%
|
3,33%
|
Marktkapitalisatie/omzet
|
1,93
x
|
1,85
x
|
1,65
x
|
1,5
x
|
1,6
x
|
1,57
x
|
1,54
x
|
Bedrijfswaarde/omzet
|
2,52
x
|
2,4
x
|
2,19
x
|
1,96
x
|
2,03
x
|
1,95
x
|
1,87
x
|
Bedrijfswaarde/EBITDA
|
11,5
x
|
14,2
x
|
15,3
x
|
11,6
x
|
10,9
x
|
10,3
x
|
9,9
x
|
Bedrijfswaarde/FCF
|
46,7
x
|
50,5
x
|
91,7
x
|
13,6
x
|
20,1
x
|
19,6
x
|
18,3
x
|
FCF Yield
|
2,14%
|
1,98%
|
1,09%
|
7,34%
|
4,97%
|
5,1%
|
5,46%
|
Price to Book
|
3,9
x
|
3,76
x
|
3,37
x
|
2,84
x
|
2,68
x
|
2,47
x
|
2,27
x
|
Aantal aandelen (in duizenden)
|
209.701
|
209.760
|
209.863
|
210.009
|
210.138
|
-
|
-
|
Referentieprijs
2 |
30,04
|
31,40
|
29,98
|
26,84
|
27,45
|
27,45
|
27,45
|
Datum van publicatie
|
09-02-21
|
09-02-22
|
08-02-23
|
07-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Dezember |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.032
|
3.263
|
3.556
|
3.817
|
3.756
|
3.610
|
3.672
|
3.750
|
EBITDA
1 |
655
|
717
|
601
|
546
|
636
|
674,4
|
696
|
707,8
|
Bedrijfsresultaat (EBIT)
1 |
564
|
618
|
492
|
429
|
512
|
552,4
|
575,5
|
604
|
Operationele Marge
|
18,6%
|
18,94%
|
13,84%
|
11,24%
|
13,63%
|
15,3%
|
15,67%
|
16,11%
|
Resultaat voor belastingen (EBT)
1 |
301
|
-
|
-
|
-
|
393
|
453,2
|
482,7
|
518,3
|
Nettowinst (verlies)
1 |
225
|
363
|
324
|
258
|
298
|
352,4
|
365,5
|
393,8
|
Nettomarge
|
7,42%
|
11,12%
|
9,11%
|
6,76%
|
7,93%
|
9,76%
|
9,95%
|
10,5%
|
WPA
2 |
1,073
|
1,770
|
1,540
|
1,230
|
1,420
|
1,669
|
1,739
|
1,874
|
Free Cash Flow
1 |
294
|
176
|
169
|
91
|
540
|
364,8
|
365,7
|
383
|
FCF-marge
|
9,7%
|
5,39%
|
4,75%
|
2,38%
|
14,38%
|
10,11%
|
9,96%
|
10,21%
|
Kasstroomconversie (ebitda)
|
44,89%
|
24,55%
|
28,12%
|
16,67%
|
84,91%
|
54,1%
|
52,54%
|
54,11%
|
Kasstroomconversie (nettowinst)
|
130,67%
|
48,48%
|
52,16%
|
35,27%
|
181,21%
|
103,52%
|
100,05%
|
97,26%
|
Dividend per aandeel
2 |
-
|
0,8200
|
0,9200
|
0,9200
|
-
|
0,9145
|
0,9146
|
0,9146
|
Datum van publicatie
|
10-03-20
|
09-02-21
|
09-02-22
|
08-02-23
|
07-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
1.021
|
845
|
917
|
967
|
1.089
|
874
|
940
|
935
|
1.007
|
833
|
891,1
|
898,3
|
987,1
|
853,5
|
908,7
|
EBITDA
1 |
181
|
112
|
118
|
116
|
200
|
82
|
150
|
165
|
238
|
122
|
165,7
|
164,7
|
221,6
|
122,5
|
169,6
|
Bedrijfsresultaat (EBIT)
1 |
154
|
84
|
89
|
86
|
170
|
52
|
120
|
134
|
206
|
90
|
135,4
|
135
|
192,1
|
93,36
|
140,1
|
Operationele Marge
|
15,08%
|
9,94%
|
9,71%
|
8,89%
|
15,61%
|
5,95%
|
12,77%
|
14,33%
|
20,46%
|
10,8%
|
15,19%
|
15,03%
|
19,46%
|
10,94%
|
15,41%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
23
|
89
|
103
|
178
|
65
|
110,6
|
109,5
|
168,1
|
71,95
|
118,5
|
Nettowinst (verlies)
1 |
-
|
-
|
-
|
-
|
-
|
17
|
66
|
78
|
137
|
49
|
93,3
|
82,84
|
127
|
54,44
|
89,69
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
1,95%
|
7,02%
|
8,34%
|
13,6%
|
5,88%
|
10,47%
|
9,22%
|
12,86%
|
6,38%
|
9,87%
|
WPA
2 |
0,5000
|
0,2500
|
0,2500
|
0,2300
|
0,5100
|
0,0800
|
0,3200
|
0,3700
|
0,6500
|
0,2300
|
0,4420
|
0,4064
|
0,5882
|
0,2554
|
0,4266
|
Dividend per aandeel
2 |
0,2300
|
0,2300
|
0,2300
|
0,2300
|
0,2300
|
-
|
0,2300
|
-
|
0,2300
|
0,2300
|
0,2287
|
0,2287
|
0,2287
|
0,2286
|
0,2287
|
Datum van publicatie
|
09-02-22
|
10-05-22
|
09-08-22
|
08-11-22
|
08-02-23
|
10-05-23
|
09-08-23
|
08-11-23
|
07-02-24
|
08-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
4.123
|
1.921
|
1.948
|
2.053
|
1.717
|
1.570
|
1.399
|
1.241
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
6,295
x
|
2,679
x
|
3,241
x
|
3,76
x
|
2,7
x
|
2,328
x
|
2,01
x
|
1,754
x
|
Free Cash Flow
1 |
294
|
176
|
169
|
91
|
540
|
365
|
366
|
383
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
104%
|
19,9%
|
14,8%
|
15,5%
|
17,2%
|
16,3%
|
16,1%
|
ROA (netto-inkomsten/totale activa)
|
4,25%
|
9,3%
|
7,03%
|
5,52%
|
6,14%
|
7,34%
|
7,21%
|
-
|
Totale activa
1 |
5.291
|
3.903
|
4.611
|
4.671
|
4.855
|
4.800
|
5.068
|
-
|
Nettoactief per aandeel
2 |
-3,900
|
7,700
|
8,360
|
8,900
|
9,440
|
10,30
|
11,10
|
12,10
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
109
|
143
|
141
|
128
|
104
|
119
|
121
|
128
|
Capex/omzet
|
3,59%
|
4,38%
|
3,97%
|
3,35%
|
2,77%
|
3,29%
|
3,31%
|
3,41%
|
Datum van publicatie
|
10-03-20
|
09-02-21
|
09-02-22
|
08-02-23
|
07-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
27,45
USD Gemiddelde koersdoel
31,12
USD Spread / Gemiddelde doel +13,39% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +11,60% | 25,8 mld. | | -7,10% | 16,45 mld. | | -17,28% | 6,85 mld. | | -10,72% | 2,89 mld. | | -2,22% | 2,18 mld. | | -1,52% | 2,1 mld. | | +20,14% | 896 mln. | | +6,67% | 658 mln. | | +39,84% | 455 mln. |
Huishoudelijke producten - Andere
|