Real Time
BOERSE MUENCHEN
16:43:38 27-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
127,6
EUR
|
+0,63%
|
|
-1,71%
|
-1,25%
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
19.501
|
27.626
|
22.376
|
17.352
|
19.661
|
16.801
|
-
|
-
|
Bedrijfswaarde
1 |
22.073
|
29.535
|
24.841
|
19.880
|
21.821
|
19.224
|
19.128
|
19.008
|
K/w-verhouding
|
24,2
x
|
29,8
x
|
32,2
x
|
37,8
x
|
133
x
|
74,4
x
|
22,9
x
|
20,8
x
|
Dividendrendement
|
2,57%
|
1,93%
|
2,5%
|
3,31%
|
-
|
3,55%
|
3,69%
|
3,83%
|
Marktkapitalisatie/omzet
|
3,14
x
|
4,11
x
|
3,05
x
|
2,44
x
|
2,66
x
|
2,34
x
|
2,28
x
|
2,22
x
|
Bedrijfswaarde/omzet
|
3,55
x
|
4,39
x
|
3,38
x
|
2,8
x
|
2,95
x
|
2,68
x
|
2,6
x
|
2,51
x
|
Bedrijfswaarde/EBITDA
|
16,9
x
|
20,3
x
|
16,9
x
|
20,4
x
|
18,9
x
|
15,5
x
|
14
x
|
13,1
x
|
Bedrijfswaarde/FCF
|
28,1
x
|
22,9
x
|
26,3
x
|
37,2
x
|
23,5
x
|
31,3
x
|
22,5
x
|
19,9
x
|
FCF Yield
|
3,56%
|
4,37%
|
3,8%
|
2,69%
|
4,26%
|
3,2%
|
4,45%
|
5,02%
|
Price to Book
|
35
x
|
28,2
x
|
53,9
x
|
31,2
x
|
-
|
99,5
x
|
59
x
|
29
x
|
Aantal aandelen (in duizenden)
|
127.368
|
125.934
|
124.372
|
123.080
|
123.624
|
124.188
|
-
|
-
|
Referentieprijs
2 |
153,1
|
219,4
|
179,9
|
141,0
|
159,0
|
135,3
|
135,3
|
135,3
|
Datum van publicatie
|
01-08-19
|
03-08-20
|
03-08-21
|
03-08-22
|
02-08-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.214
|
6.721
|
7.341
|
7.107
|
7.389
|
7.169
|
7.368
|
7.579
|
EBITDA
1 |
1.304
|
1.454
|
1.467
|
974
|
1.153
|
1.243
|
1.370
|
1.454
|
Bedrijfsresultaat (EBIT)
1 |
1.124
|
1.274
|
1.256
|
750
|
917
|
1.014
|
1.136
|
1.208
|
Operationele Marge
|
18,09%
|
18,96%
|
17,11%
|
10,55%
|
12,41%
|
14,14%
|
15,42%
|
15,94%
|
Resultaat voor belastingen (EBT)
1 |
1.024
|
1.185
|
900
|
607
|
238
|
336,9
|
973,9
|
1.042
|
Nettowinst (verlies)
1 |
820
|
939
|
710
|
462
|
149
|
226,7
|
728,4
|
800,6
|
Nettomarge
|
13,2%
|
13,97%
|
9,67%
|
6,5%
|
2,02%
|
3,16%
|
9,89%
|
10,56%
|
WPA
2 |
6,320
|
7,360
|
5,580
|
3,730
|
1,200
|
1,819
|
5,919
|
6,514
|
Free Cash Flow
1 |
786
|
1.292
|
945
|
535
|
930
|
614,7
|
851,7
|
955
|
FCF-marge
|
12,65%
|
19,22%
|
12,87%
|
7,53%
|
12,59%
|
8,58%
|
11,56%
|
12,6%
|
Kasstroomconversie (ebitda)
|
60,28%
|
88,86%
|
64,42%
|
54,93%
|
80,66%
|
49,46%
|
62,15%
|
65,69%
|
Kasstroomconversie (nettowinst)
|
95,85%
|
137,59%
|
133,1%
|
115,8%
|
624,16%
|
271,21%
|
116,93%
|
119,28%
|
Dividend per aandeel
2 |
3,940
|
4,240
|
4,490
|
4,660
|
-
|
4,797
|
4,994
|
5,180
|
Datum van publicatie
|
01-08-19
|
03-08-20
|
03-08-21
|
03-08-22
|
02-08-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
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
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
1.691
|
1.809
|
1.801
|
1.740
|
1.715
|
1.915
|
2.019
|
1.386
|
1.990
|
1.814
|
1.969
|
1.731
|
1.743
|
1.828
|
1.992
|
EBITDA
1 |
185
|
304
|
240
|
228
|
233
|
357
|
356
|
152
|
443
|
318
|
340,2
|
319,4
|
330,8
|
328,6
|
370
|
Bedrijfsresultaat (EBIT)
1 |
130
|
247
|
183
|
172
|
175
|
297
|
294
|
91
|
386
|
260
|
278,2
|
244,7
|
279,9
|
281,8
|
315
|
Operationele Marge
|
7,69%
|
13,65%
|
10,16%
|
9,89%
|
10,2%
|
15,51%
|
14,56%
|
6,57%
|
19,4%
|
14,33%
|
14,13%
|
14,14%
|
16,06%
|
15,42%
|
15,81%
|
Resultaat voor belastingen (EBT)
1 |
93
|
200
|
129
|
116
|
130
|
-245
|
237
|
29
|
136
|
-42
|
236,1
|
222,8
|
232,9
|
231
|
270,9
|
Nettowinst (verlies)
1 |
69
|
150
|
101
|
85
|
99
|
-211
|
176
|
22
|
93
|
-51
|
169,1
|
167,5
|
183,5
|
173,2
|
204,1
|
Nettomarge
|
4,08%
|
8,29%
|
5,61%
|
4,89%
|
5,77%
|
-11,02%
|
8,72%
|
1,59%
|
4,67%
|
-2,81%
|
8,59%
|
9,68%
|
10,53%
|
9,48%
|
10,24%
|
WPA
2 |
0,5600
|
1,210
|
0,8100
|
0,6800
|
0,8000
|
-1,710
|
1,420
|
0,1700
|
0,7500
|
-0,4100
|
1,366
|
1,407
|
1,458
|
1,473
|
1,665
|
Dividend per aandeel
2 |
1,160
|
1,160
|
1,180
|
2,360
|
1,180
|
1,180
|
-
|
2,400
|
-
|
1,200
|
1,218
|
1,249
|
1,249
|
1,247
|
1,291
|
Datum van publicatie
|
03-02-22
|
02-05-22
|
03-08-22
|
01-11-22
|
02-02-23
|
02-05-23
|
02-08-23
|
01-11-23
|
01-02-24
|
30-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.572
|
1.909
|
2.465
|
2.528
|
2.160
|
2.422
|
2.326
|
2.206
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,972
x
|
1,313
x
|
1,68
x
|
2,595
x
|
1,873
x
|
1,949
x
|
1,698
x
|
1,518
x
|
Free Cash Flow
1 |
786
|
1.292
|
945
|
535
|
930
|
615
|
852
|
955
|
ROE (netto-inkomsten/eigen vermogen)
|
128%
|
128%
|
108%
|
95,6%
|
19,2%
|
260%
|
307%
|
144%
|
ROA (netto-inkomsten/totale activa)
|
16,1%
|
16,6%
|
11,3%
|
7,4%
|
2,46%
|
6,65%
|
12,6%
|
14%
|
Totale activa
1 |
5.088
|
5.665
|
6.273
|
6.246
|
6.052
|
3.410
|
5.778
|
5.735
|
Nettoactief per aandeel
2 |
4,380
|
7,770
|
3,340
|
4,510
|
-
|
1,360
|
2,290
|
4,660
|
Cashflow per aandeel
2 |
7,640
|
12,10
|
10,10
|
6,340
|
9,330
|
4,810
|
7,820
|
8,470
|
Capex
1 |
206
|
254
|
331
|
251
|
228
|
204
|
231
|
232
|
Capex/omzet
|
3,32%
|
3,78%
|
4,51%
|
3,53%
|
3,09%
|
2,85%
|
3,13%
|
3,06%
|
Datum van publicatie
|
01-08-19
|
03-08-20
|
03-08-21
|
03-08-22
|
02-08-23
|
-
|
-
|
-
|
Laatste slotkoers
135,3
USD Gemiddelde koersdoel
149,1
USD Spread / Gemiddelde doel +10,20% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -19,32% | 38,78 mld. | | +10,28% | 25,55 mld. | | -14,73% | 6,99 mld. | | +6,15% | 5,97 mld. | | -7,46% | 2,97 mld. | | -2,75% | 2,22 mld. | | -13,78% | 1,85 mld. | | +20,38% | 903 mln. | | +6,02% | 656 mln. |
Huishoudelijke producten - Andere
|