Geschatte realtime
Tradegate
10:31:33 03-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
5,774
EUR
|
+2,52%
|
|
+2,66%
|
-11,17%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
744.057
|
693.309
|
1.166.694
|
701.805
|
605.772
|
629.952
|
-
|
-
|
Bedrijfswaarde
1 |
1.127.060
|
1.244.730
|
1.549.698
|
1.041.014
|
1.050.338
|
786.522
|
996.541
|
963.169
|
K/w-verhouding
|
10,4
x
|
33,1
x
|
21,9
x
|
9,48
x
|
-2,29
x
|
-3,6
x
|
49,4
x
|
19,4
x
|
Dividendrendement
|
1,64%
|
1,59%
|
1,57%
|
3,48%
|
-
|
-
|
-
|
0,41%
|
Marktkapitalisatie/omzet
|
0,31
x
|
0,31
x
|
0,48
x
|
0,28
x
|
0,24
x
|
0,23
x
|
0,29
x
|
0,27
x
|
Bedrijfswaarde/omzet
|
0,47
x
|
0,55
x
|
0,64
x
|
0,42
x
|
0,41
x
|
0,34
x
|
0,45
x
|
0,41
x
|
Bedrijfswaarde/EBITDA
|
6,91
x
|
9,76
x
|
9,99
x
|
6,63
x
|
16,4
x
|
14,8
x
|
12,6
x
|
9,42
x
|
Bedrijfswaarde/FCF
|
-12,7
x
|
-20,8
x
|
8,13
x
|
23,8
x
|
18,9
x
|
6,92
x
|
20,4
x
|
18,9
x
|
FCF Yield
|
-7,86%
|
-4,8%
|
12,3%
|
4,2%
|
5,3%
|
14,4%
|
4,9%
|
5,3%
|
Price to Book
|
3,5
x
|
2,71
x
|
3,33
x
|
1,54
x
|
2,91
x
|
3,79
x
|
4,1
x
|
2,75
x
|
Aantal aandelen (in duizenden)
|
610.884
|
610.845
|
610.834
|
610.797
|
649.274
|
649.301
|
-
|
-
|
Referentieprijs
2 |
1.218
|
1.135
|
1.910
|
1.149
|
933,0
|
970,2
|
970,2
|
970,2
|
Datum van publicatie
|
09-05-19
|
19-05-20
|
11-05-21
|
11-05-22
|
11-05-23
|
14-05-24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.400.072
|
2.270.000
|
2.425.910
|
2.495.588
|
2.548.117
|
2.321.921
|
2.192.784
|
2.332.521
|
EBITDA
1 |
162.989
|
127.482
|
155.054
|
157.113
|
64.080
|
69.553
|
79.149
|
102.237
|
Bedrijfsresultaat (EBIT)
1 |
84.140
|
52.770
|
83.112
|
84.716
|
-25.719
|
-20.343
|
22.153
|
45.742
|
Operationele Marge
|
3,51%
|
2,32%
|
3,43%
|
3,39%
|
-1,01%
|
-0,88%
|
1,01%
|
1,96%
|
Resultaat voor belastingen (EBT)
1 |
75.587
|
32.331
|
66.442
|
89.802
|
-239.043
|
-137.563
|
25.000
|
46.500
|
Nettowinst (verlies)
1 |
74.226
|
20.960
|
53.263
|
73.991
|
-260.840
|
-149.980
|
12.667
|
33.159
|
Nettomarge
|
3,09%
|
0,92%
|
2,2%
|
2,96%
|
-10,24%
|
-6,46%
|
0,58%
|
1,42%
|
WPA
2 |
116,8
|
34,31
|
87,20
|
121,1
|
-407,3
|
-231,0
|
19,62
|
50,11
|
Free Cash Flow
1 |
-88.544
|
-59.796
|
190.528
|
43.709
|
55.713
|
113.620
|
48.800
|
51.000
|
FCF-marge
|
-3,69%
|
-2,63%
|
7,85%
|
1,75%
|
2,19%
|
4,89%
|
2,23%
|
2,19%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
122,88%
|
27,82%
|
86,94%
|
73,54%
|
61,66%
|
49,88%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
357,71%
|
59,07%
|
-
|
-
|
385,26%
|
153,8%
|
Dividend per aandeel
2 |
20,00
|
18,00
|
30,00
|
40,00
|
-
|
-
|
-
|
4,000
|
Datum van publicatie
|
09-05-19
|
19-05-20
|
11-05-21
|
11-05-22
|
11-05-23
|
14-05-24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2020 S2
|
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
|
---|
Omzet
1 |
1.120.665
|
1.145.183
|
1.143.453
|
1.282.457
|
606.643
|
1.218.212
|
675.832
|
601.544
|
1.277.376
|
562.174
|
695.822
|
1.257.996
|
709.091
|
581.030
|
1.290.121
|
541.220
|
617.059
|
1.158.279
|
606.439
|
557.203
|
1.163.642
|
526.810
|
573.478
|
-
|
571.208
|
521.288
|
-
|
EBITDA
1 |
-
|
-
|
-
|
-
|
38.306
|
-
|
43.304
|
40.006
|
-
|
23.366
|
18.867
|
-
|
19.500
|
942
|
-
|
8.426
|
17.880
|
-
|
17.800
|
17.634
|
-
|
3.864
|
7.547
|
-
|
24.045
|
16.039
|
-
|
Bedrijfsresultaat (EBIT)
1 |
36.957
|
15.816
|
29.645
|
53.467
|
20.653
|
39.021
|
24.866
|
20.829
|
45.695
|
6.115
|
-3.684
|
2.431
|
-2.145
|
-26.005
|
-28.150
|
-7.057
|
1.196
|
-5.861
|
2.270
|
-16.752
|
-14.482
|
140
|
3.802
|
-
|
12.032
|
3.005
|
-
|
Operationele Marge
|
3,3%
|
1,38%
|
2,59%
|
4,17%
|
3,4%
|
3,2%
|
3,68%
|
3,46%
|
3,58%
|
1,09%
|
-0,53%
|
0,19%
|
-0,3%
|
-4,48%
|
-2,18%
|
-1,3%
|
0,19%
|
-0,51%
|
0,37%
|
-3,01%
|
-1,24%
|
0,03%
|
0,66%
|
-
|
2,11%
|
0,58%
|
-
|
Resultaat voor belastingen (EBT)
|
33.286
|
5.048
|
29.474
|
-
|
-
|
52.431
|
31.812
|
17.306
|
49.118
|
29.687
|
-8.640
|
21.047
|
-6.690
|
-
|
-
|
8.802
|
-
|
11.459
|
91
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
27.397
|
-6.439
|
23.765
|
29.498
|
20.850
|
42.516
|
28.323
|
14.899
|
43.222
|
26.926
|
-16.586
|
10.340
|
-17.588
|
-253.592
|
-271.180
|
5.514
|
-551
|
4.963
|
-2.942
|
-152.001
|
-154.943
|
2.275
|
5.775
|
-
|
9.275
|
-8.325
|
-
|
Nettomarge
|
2,44%
|
-0,56%
|
2,08%
|
2,3%
|
3,44%
|
3,49%
|
4,19%
|
2,48%
|
3,38%
|
4,79%
|
-2,38%
|
0,82%
|
-2,48%
|
-43,65%
|
-21,02%
|
1,02%
|
-0,09%
|
0,43%
|
-0,49%
|
-27,28%
|
-13,32%
|
0,43%
|
1,01%
|
-
|
1,62%
|
-1,6%
|
-
|
WPA
2 |
44,85
|
-10,54
|
38,91
|
48,29
|
34,14
|
69,61
|
46,37
|
24,39
|
70,76
|
43,40
|
-27,06
|
16,34
|
-27,71
|
-395,9
|
-423,6
|
8,490
|
-0,8500
|
7,640
|
-4,530
|
-234,1
|
-238,6
|
3,504
|
8,895
|
-
|
15,03
|
-3,636
|
-
|
Dividend per aandeel
2 |
-
|
18,00
|
-
|
30,00
|
-
|
-
|
-
|
40,00
|
40,00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
01-11-19
|
19-05-20
|
06-11-20
|
11-05-21
|
04-11-21
|
04-11-21
|
08-02-22
|
11-05-22
|
11-05-22
|
05-08-22
|
04-11-22
|
04-11-22
|
07-02-23
|
11-05-23
|
11-05-23
|
04-08-23
|
08-11-23
|
08-11-23
|
06-02-24
|
14-05-24
|
14-05-24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
383.003
|
551.421
|
383.004
|
339.209
|
444.566
|
246.757
|
366.589
|
333.217
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,35
x
|
4,325
x
|
2,47
x
|
2,159
x
|
6,938
x
|
5,738
x
|
4,632
x
|
3,259
x
|
Free Cash Flow
1 |
-88.544
|
-59.796
|
190.528
|
43.709
|
55.713
|
113.620
|
48.800
|
51.000
|
ROE (netto-inkomsten/eigen vermogen)
|
20,4%
|
4,6%
|
17,6%
|
18,4%
|
-78,7%
|
-85,5%
|
7,25%
|
14,7%
|
ROA (netto-inkomsten/totale activa)
|
3,66%
|
3%
|
2,85%
|
5,92%
|
-1,64%
|
-0,42%
|
1,44%
|
1,41%
|
Totale activa
1 |
2.030.141
|
697.906
|
1.869.566
|
1.249.717
|
15.953.322
|
35.600.180
|
881.159
|
2.346.192
|
Nettoactief per aandeel
2 |
348,0
|
420,0
|
574,0
|
744,0
|
321,0
|
219,0
|
237,0
|
352,0
|
Cashflow per aandeel
2 |
294,0
|
163,0
|
230,0
|
240,0
|
-267,0
|
-129,0
|
119,0
|
134,0
|
Capex
1 |
126.259
|
73.077
|
35.656
|
47.590
|
43.565
|
40.874
|
47.025
|
54.083
|
Capex/omzet
|
5,26%
|
3,22%
|
1,47%
|
1,91%
|
1,71%
|
1,76%
|
2,14%
|
2,32%
|
Datum van publicatie
|
09-05-19
|
19-05-20
|
11-05-21
|
11-05-22
|
11-05-23
|
14-05-24
|
-
|
-
|
Gemiddeld advies Onderwogen Laatste slotkoers
970,2
JPY Gemiddelde koersdoel
682,2
JPY Spread / Gemiddelde doel -29,68% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +0,32% | 20,54 mld. | | +2,95% | 12,93 mld. | | +50,61% | 6,74 mld. | | +29,39% | 4,6 mld. | | +17,99% | 4,11 mld. | | -6,99% | 3,14 mld. | | -11,29% | 3,09 mld. | | +27,21% | 3,02 mld. | | +39,48% | 2,13 mld. |
Huishoudelijke elektronica - Andere
|