Beurs gesloten -
Börse Stuttgart
16:46:43 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
101,2
EUR
|
+0,95%
|
|
-0,54%
|
+29,31%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
32.840
|
50.343
|
47.707
|
46.687
|
66.542
|
84.162
|
-
|
-
|
Bedrijfswaarde
1 |
37.775
|
54.292
|
50.466
|
51.435
|
71.645
|
88.786
|
87.442
|
86.125
|
K/w-verhouding
|
22,1
x
|
32,1
x
|
14,1
x
|
17,7
x
|
27,4
x
|
26,9
x
|
23,5
x
|
24,5
x
|
Dividendrendement
|
3,77%
|
2,3%
|
5,19%
|
5,8%
|
4,65%
|
3,05%
|
3,66%
|
3,22%
|
Marktkapitalisatie/omzet
|
4,51
x
|
6,3
x
|
4,36
x
|
4,65
x
|
6,72
x
|
7,63
x
|
6,92
x
|
6,97
x
|
Bedrijfswaarde/omzet
|
5,18
x
|
6,8
x
|
4,62
x
|
5,12
x
|
7,24
x
|
8,05
x
|
7,19
x
|
7,14
x
|
Bedrijfswaarde/EBITDA
|
10,7
x
|
14
x
|
7,36
x
|
9,59
x
|
14,2
x
|
14,4
x
|
12,7
x
|
13,3
x
|
Bedrijfswaarde/FCF
|
31,4
x
|
24,8
x
|
14,8
x
|
27,7
x
|
27,9
x
|
32,4
x
|
26,1
x
|
21,6
x
|
FCF Yield
|
3,19%
|
4,04%
|
6,74%
|
3,6%
|
3,58%
|
3,09%
|
3,84%
|
4,63%
|
Price to Book
|
4,82
x
|
6,97
x
|
5,85
x
|
5,78
x
|
8,97
x
|
10,2
x
|
9,22
x
|
7,71
x
|
Aantal aandelen (in duizenden)
|
781.099
|
781.113
|
781.121
|
781.139
|
781.151
|
781.156
|
-
|
-
|
Referentieprijs
2 |
42,04
|
64,45
|
61,07
|
59,77
|
85,18
|
107,7
|
107,7
|
107,7
|
Datum van publicatie
|
25-02-20
|
25-01-21
|
01-02-22
|
02-02-23
|
02-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
7.286
|
7.985
|
10.934
|
10.048
|
9.896
|
11.029
|
12.167
|
12.070
|
EBITDA
1 |
3.527
|
3.869
|
6.853
|
5.365
|
5.030
|
6.168
|
6.909
|
6.473
|
Bedrijfsresultaat (EBIT)
1 |
2.753
|
3.121
|
6.065
|
4.436
|
4.192
|
5.428
|
6.032
|
6.169
|
Operationele Marge
|
37,79%
|
39,08%
|
55,47%
|
44,15%
|
42,36%
|
49,22%
|
49,58%
|
51,11%
|
Resultaat voor belastingen (EBT)
1 |
2.426
|
2.746
|
5.697
|
4.264
|
3.956
|
4.765
|
5.580
|
6.676
|
Nettowinst (verlies)
1 |
1.486
|
1.570
|
3.387
|
2.638
|
2.425
|
3.053
|
3.283
|
3.680
|
Nettomarge
|
20,39%
|
19,67%
|
30,98%
|
26,26%
|
24,51%
|
27,68%
|
26,98%
|
30,49%
|
WPA
2 |
1,900
|
2,009
|
4,345
|
3,375
|
3,108
|
4,010
|
4,575
|
4,398
|
Free Cash Flow
1 |
1.204
|
2.191
|
3.400
|
1.854
|
2.564
|
2.743
|
3.354
|
3.988
|
FCF-marge
|
16,53%
|
27,44%
|
31,1%
|
18,45%
|
25,92%
|
24,87%
|
27,57%
|
33,04%
|
Kasstroomconversie (ebitda)
|
34,15%
|
56,64%
|
49,62%
|
34,56%
|
50,99%
|
44,47%
|
48,55%
|
61,61%
|
Kasstroomconversie (nettowinst)
|
81,06%
|
139,53%
|
100,38%
|
70,27%
|
105,74%
|
89,85%
|
102,19%
|
108,38%
|
Dividend per aandeel
2 |
1,584
|
1,485
|
3,167
|
3,464
|
3,959
|
3,287
|
3,941
|
3,473
|
Datum van publicatie
|
25-02-20
|
25-01-21
|
01-02-22
|
02-02-23
|
02-02-24
|
-
|
-
|
-
|
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 |
2.824
|
2.764
|
2.307
|
2.157
|
2.820
|
2.794
|
2.301
|
2.506
|
2.296
|
2.600
|
2.748
|
2.857
|
3.007
|
3.390
|
-
|
EBITDA
1 |
1.726
|
1.678
|
1.018
|
1.018
|
1.648
|
1.568
|
1.110
|
1.291
|
1.056
|
1.418
|
1.619
|
1.651
|
1.817
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.531
|
1.470
|
808,5
|
825,9
|
1.370
|
1.354
|
900,7
|
1.069
|
868,7
|
1.190
|
1.310
|
1.456
|
1.712
|
1.630
|
-
|
Operationele Marge
|
54,21%
|
53,19%
|
35,05%
|
38,29%
|
48,58%
|
48,45%
|
39,15%
|
42,67%
|
37,84%
|
45,76%
|
47,68%
|
50,96%
|
56,92%
|
48,08%
|
-
|
Resultaat voor belastingen (EBT)
1 |
1.432
|
1.399
|
731,5
|
749,5
|
1.364
|
1.303
|
847,9
|
1.017
|
787,7
|
-
|
1.329
|
1.360
|
1.525
|
-
|
-
|
Nettowinst (verlies)
|
833
|
784,7
|
432,3
|
519
|
902,4
|
813,2
|
547,5
|
619,5
|
445
|
736
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
29,5%
|
28,39%
|
18,74%
|
24,06%
|
32%
|
29,11%
|
23,8%
|
24,72%
|
19,38%
|
28,31%
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
1,069
|
1,010
|
0,5542
|
0,6631
|
1,158
|
1,039
|
0,7027
|
0,7918
|
0,5740
|
0,9402
|
0,9583
|
0,9651
|
1,063
|
0,9105
|
0,8610
|
Dividend per aandeel
2 |
0,9897
|
0,9897
|
0,7423
|
0,7423
|
0,9897
|
0,9897
|
0,9897
|
0,9897
|
0,9897
|
0,7918
|
0,2474
|
0,5169
|
0,5665
|
0,6069
|
-
|
Datum van publicatie
|
01-02-22
|
03-05-22
|
27-07-22
|
28-10-22
|
02-02-23
|
27-04-23
|
27-07-23
|
25-10-23
|
02-02-24
|
25-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
4.935
|
3.950
|
2.759
|
4.747
|
5.103
|
4.624
|
3.280
|
1.963
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,399
x
|
1,021
x
|
0,4026
x
|
0,8848
x
|
1,015
x
|
0,7497
x
|
0,4748
x
|
0,3033
x
|
Free Cash Flow
1 |
1.204
|
2.191
|
3.400
|
1.854
|
2.565
|
2.743
|
3.354
|
3.988
|
ROE (netto-inkomsten/eigen vermogen)
|
22,2%
|
22,4%
|
44,2%
|
32,5%
|
31,3%
|
41,7%
|
40,1%
|
36%
|
ROA (netto-inkomsten/totale activa)
|
9,68%
|
9,5%
|
19,3%
|
14,8%
|
14,3%
|
17,5%
|
18,8%
|
15,1%
|
Totale activa
1 |
15.347
|
16.537
|
17.570
|
17.787
|
17.001
|
17.468
|
17.502
|
24.304
|
Nettoactief per aandeel
2 |
8,720
|
9,250
|
10,40
|
10,30
|
9,500
|
10,60
|
11,70
|
14,00
|
Cashflow per aandeel
2 |
2,450
|
3,560
|
5,500
|
3,590
|
4,570
|
4,830
|
6,100
|
5,910
|
Capex
1 |
708
|
592
|
892
|
949
|
1.009
|
1.059
|
1.159
|
990
|
Capex/omzet
|
9,71%
|
7,42%
|
8,16%
|
9,44%
|
10,19%
|
9,6%
|
9,52%
|
8,2%
|
Datum van publicatie
|
25-02-20
|
25-01-21
|
01-02-22
|
02-02-23
|
02-02-24
|
-
|
-
|
-
|
Gemiddeld advies Onderwogen Laatste slotkoers
107,7
USD Gemiddelde koersdoel
89,58
USD Spread / Gemiddelde doel -16,86% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +14,16% | 69,81 mld. | | -.--% | 29,63 mld. | | +41,12% | 9,5 mld. | | +7,19% | 8,75 mld. | | +14,88% | 8,33 mld. | | +3,41% | 7,74 mld. | | -34,82% | 6,02 mld. | | +25,79% | 5,89 mld. | | +10,16% | 4,62 mld. |
Gespecialiseerde mijnbouw & metalen - Andere
|