Beurs gesloten -
Börse Stuttgart
16:18:52 26-06-2024
|
Nabeurs
22:00:01
|
22,77
EUR
|
+0,75%
|
|
23,04
|
+1,19%
|
Fiscaal tijdperk: Dezember |
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
7.882
|
10.087
|
-
|
-
|
Bedrijfswaarde
1 |
9.328
|
11.023
|
10.083
|
9.281
|
K/w-verhouding
|
-33,4
x
|
8,48
x
|
6,27
x
|
7,12
x
|
Dividendrendement
|
-
|
1,75%
|
2,59%
|
2,7%
|
Marktkapitalisatie/omzet
|
1,76
x
|
1,87
x
|
1,69
x
|
1,72
x
|
Bedrijfswaarde/omzet
|
2,08
x
|
2,04
x
|
1,69
x
|
1,58
x
|
Bedrijfswaarde/EBITDA
|
6,57
x
|
4,64
x
|
3,55
x
|
3,54
x
|
Bedrijfswaarde/FCF
|
-131
x
|
17,9
x
|
9,16
x
|
6,96
x
|
FCF Yield
|
-0,76%
|
5,6%
|
10,9%
|
14,4%
|
Price to Book
|
-
|
2,11
x
|
1,61
x
|
1,39
x
|
Aantal aandelen (in duizenden)
|
421.704
|
417.339
|
-
|
-
|
Referentieprijs
2 |
18,69
|
24,17
|
24,17
|
24,17
|
Datum van publicatie
|
23/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Dezember |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.993
|
4.427
|
3.903
|
4.388
|
4.480
|
5.408
|
5.974
|
5.867
|
EBITDA
1 |
1.723
|
2.593
|
1.801
|
1.797
|
1.420
|
2.373
|
2.842
|
2.620
|
Bedrijfsresultaat (EBIT)
1 |
621
|
1.459
|
810
|
823
|
759
|
1.464
|
1.882
|
1.735
|
Operationele Marge
|
15,55%
|
32,96%
|
20,75%
|
18,76%
|
16,94%
|
27,06%
|
31,49%
|
29,58%
|
Resultaat voor belastingen (EBT)
1 |
619
|
1.589
|
958
|
489
|
63
|
1.602
|
2.166
|
2.050
|
Nettowinst (verlies)
1 |
-12
|
953
|
622
|
297
|
-235
|
1.127
|
1.560
|
1.514
|
Nettomarge
|
-0,3%
|
21,53%
|
15,94%
|
6,77%
|
-5,25%
|
20,84%
|
26,11%
|
25,81%
|
WPA
2 |
-0,0300
|
2,270
|
1,480
|
0,7100
|
-0,5600
|
2,849
|
3,855
|
3,394
|
Free Cash Flow
1 |
284
|
953
|
104
|
657
|
-71
|
616,8
|
1.100
|
1.333
|
FCF-marge
|
7,11%
|
21,53%
|
2,66%
|
14,97%
|
-1,58%
|
11,41%
|
18,42%
|
22,72%
|
Kasstroomconversie (ebitda)
|
16,48%
|
36,75%
|
5,77%
|
36,56%
|
-
|
25,99%
|
38,72%
|
50,89%
|
Kasstroomconversie (nettowinst)
|
-
|
100%
|
16,72%
|
221,21%
|
-
|
54,72%
|
70,54%
|
88,04%
|
Dividend per aandeel
2 |
0,1100
|
0,4800
|
0,2000
|
0,4600
|
-
|
0,4226
|
0,6254
|
0,6514
|
Datum van publicatie
|
21/02/20
|
22/02/21
|
22/02/22
|
22/02/23
|
23/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
---|
Omzet
|
2.204
|
2.151
|
2.579
|
1.911
|
-
|
-
|
1.992
|
-
|
-
|
2.090
|
-
|
-
|
2.298
|
-
|
-
|
2.144
|
EBITDA
1 |
-
|
-
|
-
|
876
|
448
|
478
|
-
|
438
|
426
|
864
|
472
|
461
|
934
|
320
|
358
|
678
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
-
|
-
|
368
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
-
|
18,47%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
260
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
40
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
13,05%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,87%
|
WPA
|
-0,3000
|
-
|
1,270
|
-
|
-
|
-
|
0,6200
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
0,0600
|
-
|
-
|
0,1400
|
-
|
-
|
-
|
-
|
-
|
0,1800
|
-
|
-
|
-
|
Datum van publicatie
|
21/02/20
|
7/08/20
|
22/02/21
|
6/08/21
|
22/11/21
|
22/02/22
|
22/02/22
|
9/05/22
|
5/08/22
|
5/08/22
|
3/11/22
|
22/02/23
|
22/02/23
|
23/06/23
|
3/08/23
|
3/08/23
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.748
|
754
|
940
|
1.061
|
1.446
|
936
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
4,42
|
806
|
Hefboom (schuld/ebitda)
|
1,015
x
|
0,2908
x
|
0,5219
x
|
0,5904
x
|
1,018
x
|
0,3943
x
|
-
|
-
|
Free Cash Flow
1 |
284
|
953
|
104
|
657
|
-71
|
617
|
1.100
|
1.333
|
ROE (netto-inkomsten/eigen vermogen)
|
14,3%
|
31,6%
|
15,9%
|
13,4%
|
-1,19%
|
28,2%
|
29,1%
|
19,1%
|
ROA (netto-inkomsten/totale activa)
|
5,61%
|
13,8%
|
7,83%
|
6,77%
|
-0,57%
|
13,5%
|
17,4%
|
13,3%
|
Totale activa
1 |
-213,8
|
6.926
|
7.947
|
4.387
|
41.351
|
8.323
|
8.987
|
11.380
|
Nettoactief per aandeel
2 |
6,360
|
8,970
|
9,730
|
9,870
|
-
|
11,40
|
15,00
|
17,30
|
Cashflow per aandeel
2 |
2,500
|
3,940
|
3,020
|
4,290
|
2,310
|
4,460
|
5,150
|
4,650
|
Capex
1 |
763
|
701
|
1.027
|
1.028
|
1.042
|
1.241
|
1.430
|
1.196
|
Capex/omzet
|
19,11%
|
15,83%
|
26,31%
|
23,43%
|
23,26%
|
22,95%
|
23,94%
|
20,38%
|
Datum van publicatie
|
21/02/20
|
22/02/21
|
22/02/22
|
22/02/23
|
23/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
24,17
USD Gemiddelde koersdoel
27,75
USD Spread / Gemiddelde doel +14,81% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +0,14% | 48,32 mld. | | +19,16% | 32,4 mld. | | -3,84% | 29,13 mld. | | +10,77% | 24,16 mld. | | -5,05% | 10,23 mld. | | +34,54% | 9,39 mld. | | -.--% | 9,06 mld. | | +3,29% | 8,1 mld. | | +21,83% | 6,22 mld. |
Goudwinning
|