Beurs gesloten -
Börse Stuttgart
16:45:36 05-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
10,67
EUR
|
+0,32%
|
|
+0,98%
|
-2,04%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
258
|
260,2
|
1.196
|
1.133
|
1.133
|
1.123
|
-
|
-
|
Bedrijfswaarde
1 |
258
|
260,2
|
1.196
|
1.133
|
1.133
|
1.123
|
1.123
|
1.123
|
K/w-verhouding
|
6,95
x
|
12,5
x
|
22,1
x
|
9,06
x
|
10,2
x
|
7,28
x
|
7,6
x
|
8,34
x
|
Dividendrendement
|
7,39%
|
5,6%
|
3,79%
|
-
|
5,6%
|
8,87%
|
8,87%
|
7,26%
|
Marktkapitalisatie/omzet
|
0,63
x
|
0,66
x
|
2,08
x
|
1,61
x
|
1,34
x
|
1,23
x
|
1,22
x
|
1,21
x
|
Bedrijfswaarde/omzet
|
0,63
x
|
0,66
x
|
2,08
x
|
1,61
x
|
1,34
x
|
1,23
x
|
1,22
x
|
1,21
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,83
x
|
0,83
x
|
1
x
|
-
|
0,86
x
|
0,78
x
|
0,75
x
|
0,73
x
|
Aantal aandelen (in duizenden)
|
2.243
|
2.243
|
9.062
|
9.062
|
9.062
|
9.062
|
-
|
-
|
Referentieprijs
2 |
115,0
|
116,0
|
132,0
|
125,0
|
125,0
|
124,0
|
124,0
|
124,0
|
Datum van publicatie
|
13-02-20
|
15-02-21
|
10-02-22
|
15-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
411,6
|
395,9
|
575
|
704
|
847
|
912,9
|
920,8
|
926,9
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
154,9
|
144
|
153
|
323
|
422
|
479,1
|
476,2
|
471,1
|
Operationele Marge
|
37,63%
|
36,38%
|
26,61%
|
45,88%
|
49,82%
|
52,48%
|
51,72%
|
50,83%
|
Resultaat voor belastingen (EBT)
1 |
263,4
|
175,1
|
175
|
390
|
409
|
511,6
|
509,1
|
483,6
|
Nettowinst (verlies)
1 |
229,8
|
144,8
|
146
|
331
|
314
|
415,3
|
406,6
|
382
|
Nettomarge
|
55,82%
|
36,57%
|
25,39%
|
47,02%
|
37,07%
|
45,49%
|
44,16%
|
41,21%
|
WPA
2 |
16,55
|
9,310
|
5,970
|
13,79
|
12,31
|
17,02
|
16,32
|
14,86
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
8,500
|
6,500
|
5,000
|
-
|
7,000
|
11,00
|
11,00
|
9,000
|
Datum van publicatie
|
13-02-20
|
15-02-21
|
10-02-22
|
15-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
156
|
163
|
162
|
169
|
195
|
204
|
205
|
215
|
219
|
229,3
|
223,3
|
233,2
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
20
|
46
|
66
|
76
|
97
|
96
|
100
|
112
|
108
|
119,5
|
115,8
|
119,8
|
Operationele Marge
|
12,82%
|
28,22%
|
40,74%
|
44,97%
|
49,74%
|
47,06%
|
48,78%
|
52,09%
|
49,32%
|
52,12%
|
51,86%
|
51,37%
|
Resultaat voor belastingen (EBT)
1 |
31
|
35
|
102
|
87
|
132
|
82
|
99
|
110
|
111
|
155,2
|
108,7
|
119,8
|
Nettowinst (verlies)
1 |
24
|
30
|
88
|
70
|
123
|
64
|
77
|
79
|
86
|
131,8
|
85,5
|
95
|
Nettomarge
|
15,38%
|
18,4%
|
54,32%
|
41,42%
|
63,08%
|
31,37%
|
37,56%
|
36,74%
|
39,27%
|
57,48%
|
38,29%
|
40,74%
|
WPA
2 |
1,690
|
1,940
|
3,740
|
3,080
|
5,060
|
2,450
|
3,030
|
3,100
|
3,410
|
5,400
|
3,500
|
3,890
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7,000
|
-
|
-
|
-
|
Datum van publicatie
|
10-11-21
|
10-02-22
|
10-05-22
|
16-08-22
|
15-02-23
|
15-05-23
|
14-08-23
|
27-10-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
11,4%
|
6,5%
|
5,2%
|
-
|
8,6%
|
10,9%
|
10,5%
|
10,1%
|
ROA (netto-inkomsten/totale activa)
|
1,51%
|
0,87%
|
0,68%
|
-
|
1,15%
|
1,5%
|
1,4%
|
1,3%
|
Totale activa
1 |
15.215
|
16.665
|
21.487
|
-
|
27.333
|
27.687
|
29.043
|
29.385
|
Nettoactief per aandeel
2 |
138,0
|
139,0
|
132,0
|
-
|
145,0
|
160,0
|
165,0
|
169,0
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13-02-20
|
15-02-21
|
10-02-22
|
15-02-23
|
14-02-24
|
-
|
-
|
-
|
Laatste slotkoers
124
NOK Gemiddelde koersdoel
131
NOK Spread / Gemiddelde doel +5,66% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +20,39% | 588 mld. | | +20,02% | 316 mld. | | +23,04% | 268 mld. | | +21,13% | 208 mld. | | +15,27% | 175 mld. | | +27,52% | 175 mld. | | +6,00% | 158 mld. | | -3,58% | 150 mld. | | +10,60% | 154 mld. |
Banken - Andere
|