Vertraagde tijd
Xetra
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
- EUR
|
-.--%
|
|
-19,71%
|
-.--%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.286
|
305,9
|
2.015
|
2.807
|
3.222
|
3.367
|
-
|
-
|
Bedrijfswaarde
1 |
3.317
|
2.520
|
2.973
|
3.937
|
3.792
|
3.622
|
3.213
|
2.872
|
K/w-verhouding
|
-4,02
x
|
-0,25
x
|
29,3
x
|
-7,67
x
|
6,78
x
|
7,87
x
|
6,18
x
|
5,28
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
2,63%
|
8,34%
|
14,9%
|
Marktkapitalisatie/omzet
|
0,31
x
|
0,09
x
|
0,59
x
|
0,57
x
|
0,63
x
|
0,75
x
|
0,74
x
|
0,71
x
|
Bedrijfswaarde/omzet
|
0,79
x
|
0,78
x
|
0,86
x
|
0,81
x
|
0,74
x
|
0,81
x
|
0,7
x
|
0,61
x
|
Bedrijfswaarde/EBITDA
|
9,56
x
|
9,77
x
|
6,04
x
|
5,51
x
|
3,17
x
|
3,86
x
|
2,93
x
|
2,47
x
|
Bedrijfswaarde/FCF
|
-80,9
x
|
-22,7
x
|
-10,5
x
|
-
|
7,61
x
|
8,77
x
|
6,82
x
|
4,35
x
|
FCF Yield
|
-1,24%
|
-4,4%
|
-9,55%
|
-
|
13,1%
|
11,4%
|
14,7%
|
23%
|
Price to Book
|
0,88
x
|
-1,64
x
|
0,6
x
|
1,71
x
|
1,49
x
|
1,21
x
|
1,09
x
|
0,99
x
|
Aantal aandelen (in duizenden)
|
11.432
|
11.437
|
228.927
|
228.741
|
229.728
|
229.769
|
-
|
-
|
Referentieprijs
2 |
112,5
|
26,74
|
8,800
|
12,27
|
14,02
|
14,66
|
14,66
|
14,66
|
Datum van publicatie
|
19-02-20
|
17-02-21
|
24-02-22
|
02-03-23
|
01-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.173
|
3.242
|
3.442
|
4.883
|
5.114
|
4.487
|
4.573
|
4.735
|
EBITDA
1 |
347
|
258
|
492
|
715
|
1.196
|
937,9
|
1.097
|
1.163
|
Bedrijfsresultaat (EBIT)
1 |
40
|
-9
|
374
|
488
|
993
|
722,9
|
882,8
|
952
|
Operationele Marge
|
0,96%
|
-0,28%
|
10,87%
|
9,99%
|
19,42%
|
16,11%
|
19,31%
|
20,11%
|
Resultaat voor belastingen (EBT)
1 |
-261
|
-1.229
|
138
|
-233
|
793
|
619,7
|
750,7
|
990
|
Nettowinst (verlies)
1 |
-338
|
-1.206
|
40
|
-366
|
496
|
438,4
|
556,9
|
632,3
|
Nettomarge
|
-8,1%
|
-37,2%
|
1,16%
|
-7,5%
|
9,7%
|
9,77%
|
12,18%
|
13,36%
|
WPA
2 |
-28,00
|
-105,4
|
0,3000
|
-1,600
|
2,070
|
1,861
|
2,373
|
2,773
|
Free Cash Flow
1 |
-41
|
-111
|
-284
|
-
|
498
|
413
|
471,2
|
660,8
|
FCF-marge
|
-0,98%
|
-3,42%
|
-8,25%
|
-
|
9,74%
|
9,2%
|
10,3%
|
13,96%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
41,64%
|
44,03%
|
42,95%
|
56,81%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
100,4%
|
94,21%
|
84,6%
|
104,5%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
0,3858
|
1,222
|
2,180
|
Datum van publicatie
|
19-02-20
|
17-02-21
|
24-02-22
|
02-03-23
|
01-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
---|
Omzet
1 |
-
|
1.696
|
1.544
|
834
|
1.064
|
-
|
916
|
1.144
|
2.060
|
1.282
|
1.541
|
1.338
|
1.358
|
2.696
|
1.142
|
1.276
|
990
|
1.010
|
2.000
|
EBITDA
1 |
-
|
-
|
-
|
128
|
136
|
-
|
45
|
160
|
-
|
198
|
312
|
320
|
374
|
-
|
222
|
280
|
235
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
26
|
-
|
128
|
72
|
-
|
147
|
-6
|
98
|
92
|
89
|
257
|
270
|
321
|
591
|
172
|
230
|
-
|
-
|
380
|
Operationele Marge
|
-
|
-
|
8,29%
|
8,63%
|
-
|
-
|
-0,66%
|
8,57%
|
4,47%
|
6,94%
|
16,68%
|
20,18%
|
23,64%
|
21,92%
|
15,06%
|
18,03%
|
-
|
-
|
19%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
36
|
-
|
-
|
-30
|
-366
|
-
|
59
|
104
|
211
|
-
|
-
|
124
|
224
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-7
|
-
|
-
|
-35
|
-415
|
-
|
6
|
78
|
156
|
159
|
-
|
76
|
105
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-0,84%
|
-
|
-
|
-3,82%
|
-36,28%
|
-
|
0,47%
|
5,06%
|
11,66%
|
11,71%
|
-
|
6,65%
|
8,23%
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-0,2000
|
-
|
-
|
0,0300
|
0,3400
|
-
|
-
|
-
|
0,3200
|
0,4400
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
19-02-20
|
29-07-20
|
28-07-21
|
17-11-21
|
24-02-22
|
24-02-22
|
18-05-22
|
27-07-22
|
27-07-22
|
21-11-22
|
02-03-23
|
17-05-23
|
28-07-23
|
28-07-23
|
16-11-23
|
01-03-24
|
16-05-24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.031
|
2.214
|
958
|
1.130
|
570
|
254
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
155
|
495
|
Hefboom (schuld/ebitda)
|
5,853
x
|
8,581
x
|
1,947
x
|
1,58
x
|
0,4766
x
|
0,2712
x
|
-
|
-
|
Free Cash Flow
1 |
-41
|
-111
|
-284
|
-
|
498
|
413
|
471
|
661
|
ROE (netto-inkomsten/eigen vermogen)
|
-20,7%
|
-33,3%
|
-5,58%
|
-21,5%
|
26,1%
|
16,8%
|
21,3%
|
19,3%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
128,0
|
-16,30
|
14,70
|
7,180
|
9,420
|
12,10
|
13,50
|
14,80
|
Cashflow per aandeel
2 |
9,780
|
2,360
|
-1,100
|
-0,1100
|
2,960
|
2,290
|
2,920
|
3,960
|
Capex
1 |
159
|
138
|
138
|
191
|
213
|
202
|
170
|
170
|
Capex/omzet
|
3,8%
|
4,26%
|
4,01%
|
3,91%
|
4,17%
|
4,49%
|
3,72%
|
3,59%
|
Datum van publicatie
|
19-02-20
|
17-02-21
|
24-02-22
|
02-03-23
|
01-03-24
|
-
|
-
|
-
|
Laatste slotkoers
14,66
EUR Gemiddelde koersdoel
20,67
EUR Spread / Gemiddelde doel +41,02% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -11,34% | 65,95 mld. | | +0,12% | 34,15 mld. | | -8,44% | 29,3 mld. | | +29,05% | 11,2 mld. | | +24,48% | 8,91 mld. | | -11,14% | 7,13 mld. | | +10,72% | 6,16 mld. | | +49,12% | 5,94 mld. | | +58,16% | 5,02 mld. |
Oliegerelateerde diensten en apparatuur - Andere
|