Geschatte realtime
Tradegate
21:24:11 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
51,38
EUR
|
+2,72%
|
|
0,00%
|
0,00%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.877
|
3.743
|
4.504
|
5.312
|
5.578
|
5.099
|
-
|
-
|
Bedrijfswaarde
1 |
3.992
|
3.632
|
4.114
|
4.569
|
5.128
|
4.305
|
3.960
|
3.810
|
K/w-verhouding
|
30,2
x
|
18
x
|
13,8
x
|
12,9
x
|
11
x
|
10,3
x
|
9,64
x
|
8,66
x
|
Dividendrendement
|
1,82%
|
2,67%
|
3,64%
|
3,92%
|
4,43%
|
5,05%
|
5,41%
|
5,93%
|
Marktkapitalisatie/omzet
|
0,58
x
|
0,56
x
|
0,7
x
|
0,7
x
|
0,64
x
|
0,59
x
|
0,57
x
|
0,54
x
|
Bedrijfswaarde/omzet
|
0,6
x
|
0,54
x
|
0,64
x
|
0,61
x
|
0,59
x
|
0,5
x
|
0,45
x
|
0,4
x
|
Bedrijfswaarde/EBITDA
|
7,43
x
|
6,36
x
|
5,73
x
|
5,53
x
|
5,63
x
|
4,76
x
|
4,16
x
|
3,66
x
|
Bedrijfswaarde/FCF
|
5,71
x
|
9,72
x
|
9,81
x
|
8,68
x
|
34,5
x
|
9,66
x
|
7,09
x
|
6,33
x
|
FCF Yield
|
17,5%
|
10,3%
|
10,2%
|
11,5%
|
2,9%
|
10,4%
|
14,1%
|
15,8%
|
Price to Book
|
3,18
x
|
2,96
x
|
2,86
x
|
2,87
x
|
2,57
x
|
2,14
x
|
1,93
x
|
1,74
x
|
Aantal aandelen (in duizenden)
|
100.977
|
99.867
|
99.256
|
99.191
|
98.904
|
99.210
|
-
|
-
|
Referentieprijs
2 |
38,40
|
37,48
|
45,38
|
53,55
|
56,40
|
52,25
|
52,25
|
52,25
|
Datum van publicatie
|
4/03/20
|
3/03/21
|
8/03/22
|
8/03/23
|
29/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.674
|
6.700
|
6.463
|
7.543
|
8.660
|
8.583
|
8.884
|
9.474
|
EBITDA
1 |
537,6
|
571,1
|
718,3
|
825,5
|
910,2
|
904
|
951,2
|
1.040
|
Bedrijfsresultaat (EBIT)
1 |
237,9
|
315
|
479,6
|
572,7
|
685,2
|
692,7
|
741,7
|
808,3
|
Operationele Marge
|
3,56%
|
4,7%
|
7,42%
|
7,59%
|
7,91%
|
8,07%
|
8,35%
|
8,53%
|
Resultaat voor belastingen (EBT)
1 |
180,9
|
280,9
|
439,6
|
540,9
|
688,2
|
681,3
|
733,4
|
817,5
|
Nettowinst (verlies)
1 |
127,8
|
207,1
|
325,5
|
409,6
|
510,2
|
510,9
|
542
|
603,8
|
Nettomarge
|
1,91%
|
3,09%
|
5,04%
|
5,43%
|
5,89%
|
5,95%
|
6,1%
|
6,37%
|
WPA
2 |
1,270
|
2,080
|
3,280
|
4,140
|
5,150
|
5,072
|
5,422
|
6,035
|
Free Cash Flow
1 |
699,5
|
373,6
|
419,3
|
526,4
|
148,8
|
445,8
|
558,2
|
601,4
|
FCF-marge
|
10,48%
|
5,58%
|
6,49%
|
6,98%
|
1,72%
|
5,19%
|
6,28%
|
6,35%
|
Kasstroomconversie (ebitda)
|
130,12%
|
65,42%
|
58,37%
|
63,77%
|
16,35%
|
49,31%
|
58,69%
|
57,85%
|
Kasstroomconversie (nettowinst)
|
547,35%
|
180,37%
|
128,82%
|
128,52%
|
29,17%
|
87,25%
|
102,98%
|
99,61%
|
Dividend per aandeel
2 |
0,7000
|
1,000
|
1,650
|
2,100
|
2,500
|
2,638
|
2,825
|
3,100
|
Datum van publicatie
|
4/03/20
|
3/03/21
|
8/03/22
|
8/03/23
|
29/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q4
|
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 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
3.173
|
3.027
|
1.914
|
1.527
|
1.790
|
3.317
|
1.891
|
2.335
|
1.963
|
2.146
|
4.109
|
2.104
|
2.447
|
1.886
|
2.199
|
1.773
|
2.484
|
-
|
-
|
EBITDA
1 |
-
|
-
|
232,8
|
163,4
|
198,8
|
-
|
194,9
|
268,4
|
200,4
|
-
|
-
|
-
|
-
|
194
|
216,3
|
140,5
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
164,3
|
106,3
|
135,2
|
-
|
-
|
195
|
146
|
174,1
|
-
|
164,2
|
212,5
|
139,9
|
163,8
|
88
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
8,58%
|
6,96%
|
7,55%
|
-
|
-
|
8,35%
|
7,44%
|
8,11%
|
-
|
7,8%
|
8,68%
|
7,42%
|
7,45%
|
4,96%
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
119
|
185,9
|
149,7
|
95,6
|
127,5
|
-
|
134
|
183,8
|
137,7
|
164
|
301,7
|
169,2
|
217,3
|
139,7
|
176,5
|
167,5
|
226,9
|
-
|
-
|
Nettowinst (verlies)
1 |
84,85
|
136,7
|
112,6
|
71,5
|
95,7
|
-
|
100,8
|
141,6
|
104,5
|
122,3
|
221,5
|
124,8
|
158,6
|
104,4
|
132,1
|
125,3
|
171,1
|
-
|
-
|
Nettomarge
|
2,67%
|
4,52%
|
5,88%
|
4,68%
|
5,35%
|
-
|
5,33%
|
6,06%
|
5,32%
|
5,7%
|
5,39%
|
5,93%
|
6,48%
|
5,53%
|
6,01%
|
7,07%
|
6,89%
|
-
|
-
|
WPA
2 |
-
|
1,370
|
1,140
|
0,7200
|
0,9700
|
-
|
1,010
|
1,440
|
1,050
|
1,230
|
2,280
|
1,250
|
1,620
|
1,050
|
1,271
|
1,205
|
1,645
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
1,650
|
-
|
-
|
-
|
-
|
2,100
|
-
|
-
|
-
|
-
|
2,500
|
-
|
-
|
-
|
2,700
|
-
|
-
|
Datum van publicatie
|
31/07/20
|
30/07/21
|
8/03/22
|
29/04/22
|
29/07/22
|
29/07/22
|
4/11/22
|
8/03/23
|
27/04/23
|
27/07/23
|
27/07/23
|
2/11/23
|
29/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
115
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
111
|
390
|
743
|
450
|
795
|
1.139
|
1.289
|
Hefboom (schuld/ebitda)
|
0,2134
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
700
|
374
|
419
|
526
|
149
|
446
|
558
|
601
|
ROE (netto-inkomsten/eigen vermogen)
|
10,1%
|
16,8%
|
23%
|
24%
|
25,3%
|
22,9%
|
21,3%
|
21%
|
ROA (netto-inkomsten/totale activa)
|
2,09%
|
2,9%
|
4,42%
|
5,07%
|
6,04%
|
6,16%
|
6,53%
|
6,76%
|
Totale activa
1 |
6.129
|
7.146
|
7.365
|
8.082
|
8.450
|
8.289
|
8.303
|
8.925
|
Nettoactief per aandeel
2 |
12,10
|
12,70
|
15,90
|
18,70
|
22,00
|
24,40
|
27,10
|
30,00
|
Cashflow per aandeel
2 |
8,180
|
4,640
|
5,320
|
7,170
|
3,790
|
5,650
|
7,170
|
8,020
|
Capex
1 |
122
|
87,9
|
110
|
155
|
171
|
166
|
177
|
184
|
Capex/omzet
|
1,83%
|
1,31%
|
1,71%
|
2,05%
|
1,97%
|
1,93%
|
1,99%
|
1,94%
|
Datum van publicatie
|
4/03/20
|
3/03/21
|
8/03/22
|
8/03/23
|
29/02/24
|
-
|
-
|
-
|
Laatste slotkoers
52,25
EUR Gemiddelde koersdoel
73,34
EUR Spread / Gemiddelde doel +40,36% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +12,62% | 83,13 mld. | | +19,08% | 71,2 mld. | | +20,26% | 37,69 mld. | | +14,81% | 32,06 mld. | | +11,57% | 27,33 mld. | | +3,10% | 27,11 mld. | | +2,11% | 26,01 mld. | | +17,46% | 24,74 mld. | | +17,57% | 24,71 mld. |
Industriële machines & uitrusting - Andere
|