Beurs gesloten -
Börse Stuttgart
17:27:47 03-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
96,04
USD
|
+0,02%
|
|
-0,01%
|
+1,37%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
46.414
|
37.608
|
47.964
|
36.793
|
40.030
|
45.220
|
-
|
-
|
Bedrijfswaarde
1 |
69.085
|
57.340
|
75.692
|
74.090
|
70.846
|
96.965
|
99.067
|
100.076
|
K/w-verhouding
|
11,2
x
|
11,1
x
|
14
x
|
15,7
x
|
13
x
|
11,2
x
|
10,1
x
|
9,13
x
|
Dividendrendement
|
2,34%
|
2,92%
|
2,24%
|
3,12%
|
3,04%
|
2,91%
|
3,16%
|
3,45%
|
Marktkapitalisatie/omzet
|
2,82
x
|
2,38
x
|
3,01
x
|
2,25
x
|
2,29
x
|
2,51
x
|
2,46
x
|
2,37
x
|
Bedrijfswaarde/omzet
|
4,2
x
|
3,63
x
|
4,75
x
|
4,52
x
|
4,05
x
|
5,38
x
|
5,39
x
|
5,24
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,19
x
|
0,91
x
|
1,22
x
|
1,03
x
|
1,08
x
|
1,19
x
|
1,11
x
|
1,09
x
|
Aantal aandelen (in duizenden)
|
922.199
|
886.136
|
825.821
|
808.280
|
769.073
|
747.816
|
-
|
-
|
Referentieprijs
2 |
50,33
|
42,44
|
58,08
|
45,52
|
52,05
|
60,47
|
60,47
|
60,47
|
Datum van publicatie
|
16-01-20
|
20-01-21
|
18-01-22
|
13-01-23
|
12-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
16.462
|
15.808
|
15.931
|
16.377
|
17.502
|
18.021
|
18.380
|
19.086
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
4.955
|
5.030
|
4.417
|
3.367
|
4.334
|
5.686
|
5.761
|
6.027
|
Operationele Marge
|
30,1%
|
31,82%
|
27,73%
|
20,56%
|
24,76%
|
31,55%
|
31,34%
|
31,58%
|
Resultaat voor belastingen (EBT)
1 |
5.587
|
4.468
|
4.648
|
3.328
|
4.215
|
5.563
|
5.787
|
6.127
|
Nettowinst (verlies)
1 |
4.272
|
3.423
|
3.552
|
2.362
|
3.148
|
4.046
|
4.233
|
4.571
|
Nettomarge
|
25,95%
|
21,65%
|
22,3%
|
14,42%
|
17,99%
|
22,45%
|
23,03%
|
23,95%
|
WPA
2 |
4,510
|
3,830
|
4,140
|
2,900
|
4,000
|
5,421
|
6,013
|
6,626
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
1,180
|
1,240
|
1,300
|
1,420
|
1,580
|
1,761
|
1,913
|
2,086
|
Datum van publicatie
|
16-01-20
|
20-01-21
|
18-01-22
|
13-01-23
|
12-01-24
|
-
|
-
|
-
|
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 |
4.015
|
3.926
|
4.254
|
4.279
|
3.918
|
4.363
|
4.454
|
4.374
|
4.311
|
4.527
|
4.514
|
4.495
|
4.500
|
4.563
|
4.596
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.048
|
1.007
|
1.142
|
600
|
705
|
1.263
|
1.343
|
1.285
|
443
|
1.389
|
1.440
|
1.451
|
1.420
|
1.310
|
1.455
|
Operationele Marge
|
26,1%
|
25,65%
|
26,85%
|
14,02%
|
17,99%
|
28,95%
|
30,15%
|
29,38%
|
10,28%
|
30,68%
|
31,89%
|
32,27%
|
31,55%
|
28,71%
|
31,66%
|
Resultaat voor belastingen (EBT)
1 |
1.065
|
918
|
1.095
|
630
|
685
|
1.236
|
1.338
|
1.282
|
359
|
1.324
|
1.441
|
1.421
|
1.404
|
1.347
|
1.495
|
Nettowinst (verlies)
1 |
822
|
699
|
835
|
319
|
509
|
905
|
1.031
|
956
|
256
|
953
|
1.062
|
1.009
|
1.018
|
958,1
|
1.103
|
Nettomarge
|
20,47%
|
17,8%
|
19,63%
|
7,46%
|
12,99%
|
20,74%
|
23,15%
|
21,86%
|
5,94%
|
21,05%
|
23,54%
|
22,46%
|
22,63%
|
21%
|
24%
|
WPA
2 |
1,010
|
0,8600
|
1,030
|
0,3900
|
0,6200
|
1,120
|
1,300
|
1,220
|
0,3300
|
1,250
|
1,425
|
1,357
|
1,410
|
1,329
|
1,586
|
Dividend per aandeel
2 |
0,3400
|
0,3400
|
0,3400
|
0,3700
|
0,3700
|
0,3700
|
0,3700
|
0,4200
|
0,4200
|
0,4200
|
0,4200
|
0,4592
|
0,4592
|
0,4640
|
0,4640
|
Datum van publicatie
|
18-01-22
|
18-04-22
|
15-07-22
|
17-10-22
|
13-01-23
|
18-04-23
|
18-07-23
|
17-10-23
|
12-01-24
|
16-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
22.671
|
19.732
|
27.728
|
37.297
|
30.816
|
51.744
|
53.847
|
54.856
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
11,4%
|
8,7%
|
8,9%
|
6,5%
|
8,8%
|
10,8%
|
11,2%
|
11,6%
|
ROA (netto-inkomsten/totale activa)
|
1,23%
|
0,83%
|
0,78%
|
0,88%
|
0,98%
|
1,01%
|
1,03%
|
1,08%
|
Totale activa
1 |
347.317
|
412.410
|
457.025
|
268.470
|
322.772
|
400.021
|
410.347
|
425.220
|
Nettoactief per aandeel
2 |
42,10
|
46,50
|
47,50
|
44,40
|
48,20
|
50,80
|
54,30
|
55,40
|
Cashflow per aandeel
2 |
0,1000
|
5,640
|
3,310
|
18,50
|
7,500
|
5,510
|
5,930
|
6,780
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
16-01-20
|
20-01-21
|
18-01-22
|
13-01-23
|
12-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
60,47
USD Gemiddelde koersdoel
64,97
USD Spread / Gemiddelde doel +7,45% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +4,60% | 95,72 mld. | | +26,70% | 68,3 mld. | | +11,38% | 65,15 mld. | | +14,26% | 43,09 mld. | | +24,25% | 37,23 mld. | | +7,50% | 25,59 mld. | | -4,29% | 22,25 mld. | | +0,62% | 18,58 mld. | | +0,02% | 17,23 mld. |
Investeringsbeheer & Fondsbeheerders - Andere
|