Vertraagde tijd
Börse Stuttgart
14:56:13 23-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3,58
EUR
|
+0,56%
|
|
-2,20%
|
-3,26%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
945.535
|
977.489
|
1.328.638
|
1.197.678
|
1.248.633
|
1.162.274
|
-
|
-
|
Bedrijfswaarde
1 |
976.421
|
1.001.557
|
1.354.320
|
1.223.650
|
1.286.710
|
1.193.552
|
1.191.302
|
1.184.220
|
K/w-verhouding
|
25
x
|
29,2
x
|
30,1
x
|
24,5
x
|
24,2
x
|
20,4
x
|
18,4
x
|
16,6
x
|
Dividendrendement
|
3,84%
|
4,5%
|
2,14%
|
2,49%
|
-
|
3,32%
|
3,85%
|
4,23%
|
Marktkapitalisatie/omzet
|
1,46
x
|
1,4
x
|
1,81
x
|
1,46
x
|
1,41
x
|
1,2
x
|
1,11
x
|
1,03
x
|
Bedrijfswaarde/omzet
|
1,51
x
|
1,44
x
|
1,84
x
|
1,49
x
|
1,45
x
|
1,24
x
|
1,14
x
|
1,05
x
|
Bedrijfswaarde/EBITDA
|
13,8
x
|
13,3
x
|
16,7
x
|
14
x
|
13,7
x
|
11,5
x
|
10,5
x
|
9,6
x
|
Bedrijfswaarde/FCF
|
27,1
x
|
22,4
x
|
30,5
x
|
28,3
x
|
22,8
x
|
26,8
x
|
21,7
x
|
18,5
x
|
FCF Yield
|
3,69%
|
4,46%
|
3,28%
|
3,53%
|
4,38%
|
3,73%
|
4,61%
|
5,41%
|
Price to Book
|
5,62
x
|
5,78
x
|
7,15
x
|
5,92
x
|
6,27
x
|
5,34
x
|
4,92
x
|
4,36
x
|
Aantal aandelen (in duizenden)
|
17.461.403
|
17.461.403
|
17.461.403
|
17.461.403
|
17.446.322
|
17.446.322
|
-
|
-
|
Referentieprijs
2 |
54,15
|
55,98
|
76,09
|
68,59
|
71,57
|
66,62
|
66,62
|
66,62
|
Datum van publicatie
|
13-02-20
|
18-02-21
|
16-02-22
|
15-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
646.846
|
696.711
|
736.044
|
819.169
|
886.523
|
965.061
|
1.046.314
|
1.130.891
|
EBITDA
1 |
71.005
|
75.387
|
81.214
|
87.370
|
93.853
|
103.368
|
113.220
|
123.378
|
Bedrijfsresultaat (EBIT)
1 |
54.003
|
57.447
|
62.908
|
68.011
|
73.276
|
81.602
|
89.024
|
97.404
|
Operationele Marge
|
8,35%
|
8,25%
|
8,55%
|
8,3%
|
8,27%
|
8,46%
|
8,51%
|
8,61%
|
Resultaat voor belastingen (EBT)
1 |
49.202
|
49.464
|
57.296
|
63.367
|
68.607
|
75.967
|
83.916
|
92.772
|
Nettowinst (verlies)
1 |
37.898
|
33.435
|
44.138
|
48.974
|
51.590
|
57.489
|
63.776
|
70.285
|
Nettomarge
|
5,86%
|
4,8%
|
6%
|
5,98%
|
5,82%
|
5,96%
|
6,1%
|
6,22%
|
WPA
2 |
2,170
|
1,920
|
2,528
|
2,805
|
2,960
|
3,271
|
3,615
|
4,021
|
Free Cash Flow
1 |
36.052
|
44.645
|
44.415
|
43.166
|
56.329
|
44.505
|
54.934
|
64.074
|
FCF-marge
|
5,57%
|
6,41%
|
6,03%
|
5,27%
|
6,35%
|
4,61%
|
5,25%
|
5,67%
|
Kasstroomconversie (ebitda)
|
50,77%
|
59,22%
|
54,69%
|
49,41%
|
60,02%
|
43,06%
|
48,52%
|
51,93%
|
Kasstroomconversie (nettowinst)
|
95,13%
|
133,53%
|
100,63%
|
88,14%
|
109,19%
|
77,42%
|
86,14%
|
91,16%
|
Dividend per aandeel
2 |
2,080
|
2,520
|
1,630
|
1,710
|
-
|
2,210
|
2,564
|
2,816
|
Datum van publicatie
|
13-02-20
|
18-02-21
|
16-02-22
|
15-02-23
|
14-02-24
|
-
|
-
|
-
|
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 |
214.571
|
187.844
|
195.619
|
197.885
|
237.821
|
206.075
|
213.725
|
213.065
|
253.658
|
226.194
|
233.138
|
231.797
|
276.194
|
244.916
|
253.410
|
EBITDA
1 |
23.564
|
20.743
|
20.145
|
21.163
|
25.339
|
22.316
|
21.863
|
22.967
|
27.168
|
24.622
|
23.578
|
24.651
|
28.500
|
25.829
|
25.783
|
Bedrijfsresultaat (EBIT)
1 |
18.856
|
15.937
|
15.385
|
16.303
|
20.386
|
17.337
|
16.837
|
17.746
|
21.356
|
19.170
|
19.065
|
19.231
|
23.982
|
21.068
|
20.465
|
Operationele Marge
|
8,79%
|
8,48%
|
7,86%
|
8,24%
|
8,57%
|
8,41%
|
7,88%
|
8,33%
|
8,42%
|
8,48%
|
8,18%
|
8,3%
|
8,68%
|
8,6%
|
8,08%
|
Resultaat voor belastingen (EBT)
1 |
17.472
|
14.344
|
14.147
|
15.434
|
19.440
|
16.020
|
15.684
|
17.027
|
19.876
|
17.146
|
16.678
|
18.405
|
22.712
|
19.393
|
18.730
|
Nettowinst (verlies)
1 |
13.254
|
11.109
|
10.892
|
12.153
|
14.821
|
11.519
|
11.444
|
13.632
|
14.996
|
13.183
|
12.975
|
14.295
|
17.097
|
14.739
|
14.235
|
Nettomarge
|
6,18%
|
5,91%
|
5,57%
|
6,14%
|
6,23%
|
5,59%
|
5,35%
|
6,4%
|
5,91%
|
5,83%
|
5,57%
|
6,17%
|
6,19%
|
6,02%
|
5,62%
|
WPA
2 |
0,7590
|
0,6360
|
0,6240
|
0,6960
|
0,8490
|
0,6600
|
0,6550
|
0,7810
|
0,8600
|
0,7560
|
0,7800
|
0,8000
|
1,000
|
0,8574
|
0,8160
|
Dividend per aandeel
2 |
1,630
|
-
|
-
|
-
|
1,710
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,170
|
-
|
-
|
Datum van publicatie
|
16-02-22
|
26-04-22
|
26-07-22
|
20-10-22
|
15-02-23
|
26-04-23
|
27-07-23
|
25-10-23
|
14-02-24
|
24-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
30.886
|
24.068
|
25.682
|
25.972
|
38.077
|
31.278
|
29.028
|
21.946
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,435
x
|
0,3193
x
|
0,3162
x
|
0,2973
x
|
0,4057
x
|
0,3026
x
|
0,2564
x
|
0,1779
x
|
Free Cash Flow
1 |
36.052
|
44.645
|
44.415
|
43.166
|
56.329
|
44.505
|
54.934
|
64.075
|
ROE (netto-inkomsten/eigen vermogen)
|
22,8%
|
19,8%
|
24,9%
|
25,2%
|
25,7%
|
27,3%
|
27,8%
|
27,8%
|
ROA (netto-inkomsten/totale activa)
|
12,9%
|
9,4%
|
11,7%
|
12%
|
12,1%
|
12,7%
|
12,7%
|
12,4%
|
Totale activa
1 |
293.226
|
355.528
|
378.121
|
406.599
|
427.678
|
451.103
|
503.399
|
567.823
|
Nettoactief per aandeel
2 |
9,630
|
9,690
|
10,60
|
11,60
|
11,40
|
12,50
|
13,50
|
15,30
|
Cashflow per aandeel
2 |
3,240
|
3,520
|
3,720
|
3,690
|
-
|
4,370
|
4,860
|
5,630
|
Capex
1 |
20.575
|
16.728
|
20.466
|
21.304
|
28.792
|
31.791
|
33.424
|
30.657
|
Capex/omzet
|
3,18%
|
2,4%
|
2,78%
|
2,6%
|
3,25%
|
3,29%
|
3,19%
|
2,71%
|
Datum van publicatie
|
13-02-20
|
18-02-21
|
16-02-22
|
15-02-23
|
14-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
66,62
MXN Gemiddelde koersdoel
77,4
MXN Spread / Gemiddelde doel +16,18% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +21,58% | 356 mld. | | -0,07% | 66,28 mld. | | +4,03% | 31,09 mld. | | +31,16% | 25,26 mld. | | +17,57% | 14,87 mld. | | +22,39% | 10,72 mld. | | +11,11% | 8,7 mld. | | -2,03% | 7,08 mld. | | -1,77% | 4,53 mld. |
Korting winkels - NEC
|