Beurs gesloten -
Börse Stuttgart
17:31:53 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
60,2
EUR
|
-0,66%
|
|
-7,38%
|
-25,68%
|
Fiscaal tijdperk: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
15.575.086
|
41.531.058
|
43.357.491
|
39.069.726
|
31.238.558
|
23.479.301
|
-
|
-
|
Bedrijfswaarde
2 |
17.840
|
43.730
|
45.485
|
41.069
|
34.830
|
29.164
|
30.297
|
29.653
|
K/w-verhouding
|
43,9
x
|
73,1
x
|
37,4
x
|
20,2
x
|
15,7
x
|
13,9
x
|
10
x
|
8,23
x
|
Dividendrendement
|
0,42%
|
0,16%
|
0,15%
|
0,17%
|
0,21%
|
0,29%
|
0,29%
|
0,3%
|
Marktkapitalisatie/omzet
|
1,54
x
|
3,68
x
|
3,2
x
|
1,94
x
|
1,38
x
|
1,02
x
|
0,85
x
|
0,73
x
|
Bedrijfswaarde/omzet
|
1,77
x
|
3,87
x
|
3,36
x
|
2,04
x
|
1,53
x
|
1,27
x
|
1,09
x
|
0,92
x
|
Bedrijfswaarde/EBITDA
|
13,5
x
|
24,9
x
|
19,6
x
|
12,6
x
|
10,4
x
|
7,8
x
|
5,83
x
|
4,61
x
|
Bedrijfswaarde/FCF
|
-18,3
x
|
198
x
|
-578
x
|
-245
x
|
-17,9
x
|
-14,3
x
|
-27,8
x
|
36,6
x
|
FCF Yield
|
-5,47%
|
0,5%
|
-0,17%
|
-0,41%
|
-5,58%
|
-6,99%
|
-3,6%
|
2,73%
|
Price to Book
|
1,25
x
|
3,17
x
|
0,29
x
|
2,35
x
|
1,71
x
|
1,18
x
|
1,05
x
|
0,92
x
|
Aantal aandelen (in duizenden)
|
66.873
|
66.873
|
66.873
|
66.873
|
66.873
|
66.873
|
-
|
-
|
Referentieprijs
3 |
236.000
|
628.000
|
655.000
|
591.000
|
472.000
|
354.000
|
354.000
|
354.000
|
Datum van publicatie
|
30-01-20
|
28-01-21
|
27-01-22
|
30-01-23
|
30-01-24
|
-
|
-
|
-
|
1KRW in Miljoen2KRW in Miljard3KRW Fiscaal tijdperk: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
10.097
|
11.295
|
13.553
|
20.124
|
22.708
|
22.984
|
27.675
|
32.320
|
EBITDA
1 |
1.318
|
1.755
|
2.320
|
3.271
|
3.361
|
3.737
|
5.197
|
6.434
|
Bedrijfsresultaat (EBIT)
1 |
462,2
|
671
|
1.068
|
1.808
|
1.633
|
1.666
|
2.678
|
3.590
|
Operationele Marge
|
4,58%
|
5,94%
|
7,88%
|
8,98%
|
7,19%
|
7,25%
|
9,68%
|
11,11%
|
Resultaat voor belastingen (EBT)
1 |
564,6
|
803
|
1.663
|
2.652
|
2.486
|
2.224
|
3.208
|
4.022
|
Nettowinst (verlies)
1 |
356,5
|
575
|
1.170
|
1.952
|
2.009
|
1.731
|
2.378
|
2.910
|
Nettomarge
|
3,53%
|
5,09%
|
8,63%
|
9,7%
|
8,85%
|
7,53%
|
8,59%
|
9%
|
WPA
2 |
5.381
|
8.593
|
17.492
|
29.191
|
30.044
|
25.445
|
35.303
|
42.991
|
Free Cash Flow
3 |
-975.231
|
220.550
|
-78.691
|
-167.802
|
-1.944.725
|
-2.038.723
|
-1.089.917
|
810.000
|
FCF-marge
|
-9.658,21%
|
1.952,64%
|
-580,61%
|
-833,84%
|
-8.563,94%
|
-8.870,06%
|
-3.938,25%
|
2.506,18%
|
Kasstroomconversie (ebitda)
|
-
|
12.566,98%
|
-
|
-
|
-
|
-
|
-
|
12.590,15%
|
Kasstroomconversie (nettowinst)
|
-
|
38.356,6%
|
-
|
-
|
-
|
-
|
-
|
27.831,24%
|
Dividend per aandeel
2 |
1.000
|
1.000
|
1.000
|
1.030
|
1.000
|
1.010
|
1.020
|
1.069
|
Datum van publicatie
|
30-01-20
|
28-01-21
|
27-01-22
|
30-01-23
|
30-01-24
|
-
|
-
|
-
|
1KRW in Miljard2KRW3KRW in Miljoen 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 |
3.816
|
4.049
|
4.741
|
5.368
|
5.966
|
5.355
|
5.841
|
5.948
|
5.565
|
5.131
|
5.334
|
5.934
|
6.415
|
5.971
|
6.332
|
EBITDA
1 |
599
|
672,8
|
784,6
|
942,6
|
871,3
|
792,8
|
879,5
|
918,3
|
770,7
|
664,2
|
810,2
|
944,9
|
1.134
|
749,8
|
839
|
Bedrijfsresultaat (EBIT)
1 |
265,7
|
322,3
|
429
|
565,9
|
490,8
|
375,4
|
450,2
|
496
|
311,8
|
267,4
|
385,4
|
485,4
|
531,6
|
463,4
|
621,8
|
Operationele Marge
|
6,96%
|
7,96%
|
9,05%
|
10,54%
|
8,23%
|
7,01%
|
7,71%
|
8,34%
|
5,6%
|
5,21%
|
7,23%
|
8,18%
|
8,29%
|
7,76%
|
9,82%
|
Resultaat voor belastingen (EBT)
1 |
511,3
|
453,9
|
528,8
|
866,4
|
803,2
|
561,3
|
583,2
|
760,4
|
581,2
|
293,3
|
503
|
653,3
|
724,2
|
458
|
532,9
|
Nettowinst (verlies)
1 |
365,5
|
356,6
|
391,3
|
602,9
|
601,3
|
439,3
|
460,5
|
613,2
|
496,2
|
273,1
|
386,2
|
484,5
|
563,2
|
318,7
|
380,8
|
Nettomarge
|
9,58%
|
8,81%
|
8,25%
|
11,23%
|
10,08%
|
8,2%
|
7,88%
|
10,31%
|
8,92%
|
5,32%
|
7,24%
|
8,17%
|
8,78%
|
5,34%
|
6,01%
|
WPA
2 |
5.465
|
5.332
|
5.852
|
9.016
|
8.991
|
6.569
|
6.886
|
9.170
|
7.419
|
4.084
|
4.914
|
7.050
|
7.808
|
4.542
|
5.386
|
Dividend per aandeel
2 |
1.000
|
-
|
-
|
-
|
1.030
|
-
|
-
|
-
|
1.000
|
-
|
-
|
-
|
1.017
|
-
|
-
|
Datum van publicatie
|
27-01-22
|
27-04-22
|
29-07-22
|
25-10-22
|
30-01-23
|
27-04-23
|
26-07-23
|
26-10-23
|
30-01-24
|
30-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.265
|
2.199
|
2.128
|
1.999
|
3.591
|
5.685
|
6.818
|
6.174
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,718
x
|
1,253
x
|
0,9172
x
|
0,6112
x
|
1,068
x
|
1,521
x
|
1,312
x
|
0,9596
x
|
Free Cash Flow
2 |
-975.231
|
220.550
|
-78.691
|
-167.802
|
-1.944.725
|
-2.038.723
|
-1.089.917
|
810.000
|
ROE (netto-inkomsten/eigen vermogen)
|
3,23%
|
4,85%
|
8,76%
|
12,6%
|
11,5%
|
8,75%
|
10,8%
|
11,6%
|
ROA (netto-inkomsten/totale activa)
|
2,05%
|
2,78%
|
4,94%
|
6,96%
|
6,25%
|
4,98%
|
6,38%
|
7,01%
|
Totale activa
1 |
17.369
|
20.693
|
23.680
|
28.045
|
32.147
|
34.770
|
37.284
|
41.515
|
Nettoactief per aandeel
3 |
188.359
|
198.334
|
2.247.220
|
251.948
|
276.815
|
299.732
|
336.723
|
384.387
|
Cashflow per aandeel
3 |
14.107
|
29.783
|
33.256
|
39.494
|
31.456
|
53.647
|
68.557
|
77.618
|
Capex
1 |
1.898
|
1.572
|
1.698
|
2.809
|
4.048
|
5.407
|
5.404
|
5.308
|
Capex/omzet
|
18,8%
|
13,92%
|
12,53%
|
13,96%
|
17,83%
|
23,53%
|
19,53%
|
16,42%
|
Datum van publicatie
|
30-01-20
|
28-01-21
|
27-01-22
|
30-01-23
|
30-01-24
|
-
|
-
|
-
|
1KRW in Miljard2KRW in Miljoen3KRW Laatste slotkoers
354.000
KRW Gemiddelde koersdoel
579.945
KRW Spread / Gemiddelde doel +63,83% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +10,27% | 109 mld. | | -23,63% | 55,44 mld. | | +46,87% | 23,27 mld. | | -36,46% | 12,97 mld. | | -5,40% | 11,21 mld. | | +12,57% | 5,2 mld. | | -10,93% | 4,71 mld. | | +2,54% | 4,16 mld. | | +2,78% | 3,85 mld. |
Batterijen & Ononderbreekbare voedingen
|