Beurs gesloten -
Börse Stuttgart
17:38:24 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2,031
EUR
|
-3,29%
|
|
-5,09%
|
+11,59%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
230.990
|
703.249
|
384.505
|
240.970
|
355.123
|
404.408
|
-
|
-
|
Bedrijfswaarde
1 |
201.171
|
648.495
|
353.890
|
206.683
|
295.466
|
319.127
|
304.741
|
283.144
|
K/w-verhouding
|
23,5
x
|
33,9
x
|
20,3
x
|
96,6
x
|
20,5
x
|
27,8
x
|
23,6
x
|
18,7
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
1,12
x
|
2,86
x
|
1,17
x
|
0,86
x
|
1,31
x
|
1,23
x
|
1,09
x
|
0,96
x
|
Bedrijfswaarde/omzet
|
0,98
x
|
2,64
x
|
1,08
x
|
0,74
x
|
1,09
x
|
0,97
x
|
0,82
x
|
0,67
x
|
Bedrijfswaarde/EBITDA
|
15,3
x
|
25,2
x
|
12,2
x
|
31,7
x
|
11,9
x
|
16,1
x
|
14,2
x
|
10,7
x
|
Bedrijfswaarde/FCF
|
9,86
x
|
34,4
x
|
135
x
|
-19,7
x
|
8,78
x
|
20,7
x
|
16,7
x
|
12,4
x
|
FCF Yield
|
10,1%
|
2,91%
|
0,74%
|
-5,09%
|
11,4%
|
4,83%
|
5,99%
|
8,08%
|
Price to Book
|
2,81
x
|
5,42
x
|
2,8
x
|
1,67
x
|
2,15
x
|
2,23
x
|
1,98
x
|
1,78
x
|
Aantal aandelen (in duizenden)
|
23.977.155
|
25.167.385
|
24.967.962
|
24.940.021
|
25.045.738
|
24.982.187
|
-
|
-
|
Referentieprijs
2 |
9,634
|
27,94
|
15,40
|
9,662
|
14,18
|
16,19
|
16,19
|
16,19
|
Datum van publicatie
|
31-03-20
|
24-03-21
|
22-03-22
|
24-03-23
|
19-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
205.839
|
245.866
|
328.309
|
280.044
|
270.970
|
330.091
|
371.390
|
420.402
|
EBITDA
1 |
13.141
|
25.743
|
29.090
|
6.524
|
24.845
|
19.836
|
21.531
|
26.581
|
Bedrijfsresultaat (EBIT)
1 |
11.760
|
24.035
|
26.029
|
2.816
|
20.009
|
15.546
|
18.293
|
23.314
|
Operationele Marge
|
5,71%
|
9,78%
|
7,93%
|
1,01%
|
7,38%
|
4,71%
|
4,93%
|
5,55%
|
Resultaat voor belastingen (EBT)
1 |
12.163
|
21.633
|
24.417
|
3.934
|
22.011
|
19.445
|
21.338
|
26.134
|
Nettowinst (verlies)
1 |
10.103
|
20.313
|
19.339
|
2.474
|
17.475
|
15.437
|
17.544
|
21.970
|
Nettomarge
|
4,91%
|
8,26%
|
5,89%
|
0,88%
|
6,45%
|
4,68%
|
4,72%
|
5,23%
|
WPA
2 |
0,4100
|
0,8250
|
0,7600
|
0,1000
|
0,6900
|
0,5828
|
0,6847
|
0,8651
|
Free Cash Flow
1 |
20.405
|
18.853
|
2.616
|
-10.513
|
33.638
|
15.426
|
18.247
|
22.874
|
FCF-marge
|
9,91%
|
7,67%
|
0,8%
|
-3,75%
|
12,41%
|
4,67%
|
4,91%
|
5,44%
|
Kasstroomconversie (ebitda)
|
155,28%
|
73,23%
|
8,99%
|
-
|
135,39%
|
77,77%
|
84,75%
|
86,05%
|
Kasstroomconversie (nettowinst)
|
201,97%
|
92,81%
|
13,53%
|
-
|
192,49%
|
99,93%
|
104,01%
|
104,11%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
31-03-20
|
24-03-21
|
22-03-22
|
24-03-23
|
19-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
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 |
103.240
|
85.575
|
73.352
|
70.171
|
143.522
|
70.474
|
66.047
|
59.477
|
67.355
|
70.894
|
73.244
|
75.507
|
84.219
|
86.096
|
88.293
|
87.539
|
94.470
|
EBITDA
1 |
-
|
5.292
|
-32,83
|
2.680
|
-
|
-430
|
4.306
|
6.825
|
5.066
|
6.653
|
6.284
|
5.077
|
5.553
|
5.424
|
3.626
|
4.777
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
4.416
|
-911,3
|
1.733
|
-
|
-1.361
|
3.356
|
5.900
|
4.041
|
5.011
|
5.057
|
3.683
|
4.479
|
4.500
|
3.171
|
4.683
|
4.564
|
Operationele Marge
|
-
|
5,16%
|
-1,24%
|
2,47%
|
-
|
-1,93%
|
5,08%
|
9,92%
|
6%
|
7,07%
|
6,9%
|
4,88%
|
5,32%
|
5,23%
|
3,59%
|
5,35%
|
4,83%
|
Resultaat voor belastingen (EBT)
1 |
-
|
3.884
|
-415,9
|
1.737
|
1.321
|
-1.191
|
3.804
|
5.471
|
4.956
|
5.887
|
5.698
|
5.222
|
5.442
|
5.075
|
3.471
|
5.227
|
5.667
|
Nettowinst (verlies)
1 |
6.662
|
2.486
|
-587,6
|
1.386
|
798,8
|
-1.476
|
3.151
|
4.204
|
3.670
|
4.869
|
4.727
|
4.182
|
4.044
|
4.338
|
3.378
|
4.728
|
5.186
|
Nettomarge
|
6,45%
|
2,9%
|
-0,8%
|
1,98%
|
0,56%
|
-2,09%
|
4,77%
|
7,07%
|
5,45%
|
6,87%
|
6,45%
|
5,54%
|
4,8%
|
5,04%
|
3,83%
|
5,4%
|
5,49%
|
WPA
2 |
-
|
0,1000
|
-0,0200
|
0,0600
|
0,0300
|
-0,0600
|
0,1300
|
0,1700
|
0,1500
|
0,1900
|
0,1800
|
0,1700
|
0,1540
|
0,1760
|
0,1556
|
0,1705
|
0,2200
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
26-08-20
|
22-03-22
|
19-05-22
|
19-08-22
|
19-08-22
|
23-11-22
|
24-03-23
|
24-05-23
|
29-08-23
|
20-11-23
|
19-03-24
|
23-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
29.819
|
54.755
|
30.615
|
34.287
|
59.657
|
85.282
|
99.668
|
121.264
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
20.405
|
18.853
|
2.616
|
-10.513
|
33.638
|
15.426
|
18.247
|
22.874
|
ROE (netto-inkomsten/eigen vermogen)
|
13,2%
|
19,8%
|
14,8%
|
6,07%
|
11,4%
|
9,84%
|
9,46%
|
10,1%
|
ROA (netto-inkomsten/totale activa)
|
6,11%
|
9,29%
|
7,08%
|
3,01%
|
5,85%
|
4,66%
|
4,74%
|
4,79%
|
Totale activa
1 |
165.390
|
218.654
|
273.285
|
82.254
|
298.879
|
331.455
|
370.422
|
458.404
|
Nettoactief per aandeel
2 |
3,420
|
5,160
|
5,500
|
5,790
|
6,590
|
7,270
|
8,160
|
9,100
|
Cashflow per aandeel
2 |
0,9700
|
0,8900
|
0,3800
|
-0,1700
|
1,630
|
0,7900
|
0,9300
|
1,140
|
Capex
1 |
3.405
|
3.026
|
7.169
|
6.123
|
7.662
|
6.387
|
8.021
|
8.273
|
Capex/omzet
|
1,65%
|
1,23%
|
2,18%
|
2,19%
|
2,83%
|
1,93%
|
2,16%
|
1,97%
|
Datum van publicatie
|
31-03-20
|
24-03-21
|
22-03-22
|
24-03-23
|
19-03-24
|
-
|
-
|
-
|
Laatste slotkoers
16,19
CNY Gemiddelde koersdoel
20,23
CNY Spread / Gemiddelde doel +24,96% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -5,35% | 14,59 mld. | | -27,87% | 5,22 mld. | | -2,41% | 3,42 mld. | | +70,22% | 1,08 mld. | | +22,95% | 756 mln. | | +25,50% | 403 mln. | | +45,65% | 117 mln. | | -50,00% | 115 mln. | | +18,97% | 94,56 mln. |
Telefoons & Smart Phones
|